Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $243k initial cash invested.
-17.84%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$4,206
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1157k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,206
Total Expenses
$7,820
Mortgage P&I
136%
$5,738
Property Taxes
10%
$430
Home Insurance
10%
$416
HOA
3%
$143
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0