Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $240k initial cash invested.
-12.9%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$5,144
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1141k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,144
Total Expenses
$7,719
Mortgage P&I
111%
$5,713
Property Taxes
5%
$254
Home Insurance
8%
$415
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0