Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.76% first-year return on $242k initial cash invested.
-22.76%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$2,764
Rent
-$4,587
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,764
Total Expenses
$7,351
Mortgage P&I
212%
$5,857
Property Taxes
13%
$356
Home Insurance
15%
$420
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0