Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.85% first-year return on $242k initial cash invested.
-22.85%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$3,419
Rent
-$4,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,419
Total Expenses
$8,030
Mortgage P&I
169%
$5,793
Property Taxes
27%
$928
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0