Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $242k initial cash invested.
-22.39%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,734
Rent
-$4,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,734
Total Expenses
$8,256
Mortgage P&I
155%
$5,773
Property Taxes
29%
$1,094
Home Insurance
11%
$418
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0