Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $242k initial cash invested.
-19.1%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$4,119
Rent
-$3,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,119
Total Expenses
$7,966
Mortgage P&I
138%
$5,693
Property Taxes
19%
$782
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0