Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $239k initial cash invested.
-16.5%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$4,542
Rent
-$3,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,542
Total Expenses
$7,830
Mortgage P&I
123%
$5,598
Property Taxes
14%
$649
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0