Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.59% first-year return on $242k initial cash invested.
-24.59%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,141
Rent
-$4,948
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
6.3%
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
$2,141
Total Expenses
$7,089
Mortgage P&I
266%
$5,697
Property Taxes
20%
$434
Home Insurance
19%
$402
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0