Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $244k initial cash invested.
-13.4%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$5,858
Rent
-$2,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1162k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,858
Total Expenses
$8,583
Mortgage P&I
98%
$5,714
Property Taxes
16%
$944
Home Insurance
7%
$402
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0