Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $242k initial cash invested.
-19.66%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$3,907
Rent
-$3,961
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,907
Total Expenses
$7,868
Mortgage P&I
144%
$5,612
Property Taxes
20%
$786
Home Insurance
12%
$455
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0