Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.46% first-year return on $239k initial cash invested.
-24.46%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$4,134
Rent
-$4,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,134
Total Expenses
$9,010
Mortgage P&I
139%
$5,747
Property Taxes
43%
$1,777
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0