Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $244k initial cash invested.
-10.47%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$5,955
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1160k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$232k
Closing costs
1%
$11,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,955
Total Expenses
$8,081
Mortgage P&I
94%
$5,580
Property Taxes
10%
$611
Home Insurance
6%
$341
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$357
Maintenance
5%
$298
Other
0%
$0