Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.29% first-year return on $243k initial cash invested.
-22.29%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,874
Rent
-$4,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1155k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$231k
Closing costs
1%
$11,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,874
Total Expenses
$7,380
Mortgage P&I
203%
$5,827
Property Taxes
12%
$338
Home Insurance
15%
$420
HOA
2%
$48
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0