Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $241k initial cash invested.
-18.48%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$4,429
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,429
Total Expenses
$8,145
Mortgage P&I
128%
$5,683
Property Taxes
18%
$790
Home Insurance
9%
$420
HOA
2%
$101
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0