Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.93% first-year return on $239k initial cash invested.
-24.93%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,040
Rent
-$4,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$8,006
Mortgage P&I
184%
$5,603
Property Taxes
20%
$600
Home Insurance
33%
$1,013
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0