Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $241k initial cash invested.
-20.77%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,984
Rent
-$4,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,456
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,984
Total Expenses
$8,147
Mortgage P&I
139%
$5,543
Property Taxes
29%
$1,167
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0