Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $242k initial cash invested.
-18.79%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,517
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1152k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,517
Total Expenses
$8,305
Mortgage P&I
127%
$5,748
Property Taxes
21%
$945
Home Insurance
10%
$437
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0