Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.43% first-year return on $241k initial cash invested.
-15.43%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$5,252
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,252
Total Expenses
$8,353
Mortgage P&I
110%
$5,758
Property Taxes
16%
$827
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0