Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $242k initial cash invested.
-21.84%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,825
Rent
-$4,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,825
Total Expenses
$7,220
Mortgage P&I
198%
$5,589
Property Taxes
14%
$405
Home Insurance
14%
$402
HOA
3%
$90
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0