Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $244k initial cash invested.
-21.76%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,318
Rent
-$4,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,318
Total Expenses
$8,733
Mortgage P&I
136%
$5,851
Property Taxes
27%
$1,176
Home Insurance
10%
$420
HOA
4%
$163
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0