Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $241k initial cash invested.
-18.49%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$4,084
Rent
-$3,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,084
Total Expenses
$7,791
Mortgage P&I
136%
$5,568
Property Taxes
18%
$751
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0