Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.99% first-year return on $243k initial cash invested.
-18.99%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$3,959
Rent
-$3,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1159k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$232k
Closing costs
1%
$11,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,959
Total Expenses
$7,811
Mortgage P&I
142%
$5,622
Property Taxes
19%
$744
Home Insurance
10%
$415
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0