Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $243k initial cash invested.
-18.11%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,899
Rent
-$3,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1156k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,564
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,899
Total Expenses
$8,563
Mortgage P&I
117%
$5,719
Property Taxes
17%
$855
Home Insurance
9%
$420
HOA
6%
$295
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0