Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $240k initial cash invested.
-15.51%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$4,461
Rent
-$3,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,461
Total Expenses
$7,558
Mortgage P&I
123%
$5,492
Property Taxes
11%
$512
Home Insurance
9%
$394
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0