Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $240k initial cash invested.
-15.58%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$5,249
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,249
Total Expenses
$8,370
Mortgage P&I
108%
$5,686
Property Taxes
18%
$935
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0