Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.36% first-year return on $244k initial cash invested.
-24.36%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,901
Rent
-$4,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,609
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$7,850
Mortgage P&I
197%
$5,724
Property Taxes
33%
$952
Home Insurance
14%
$420
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0