Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $240k initial cash invested.
-17.55%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$4,695
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,695
Total Expenses
$8,211
Mortgage P&I
118%
$5,556
Property Taxes
22%
$1,022
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0