Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.38% first-year return on $242k initial cash invested.
-28.38%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$4,605
Rent
-$5,712
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
6.5%
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
$4,605
Total Expenses
$10,317
Mortgage P&I
126%
$5,802
Property Taxes
63%
$2,917
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0