Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $235k initial cash invested.
-19.79%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,038
Rent
-$3,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,038
Total Expenses
$7,921
Mortgage P&I
137%
$5,512
Property Taxes
21%
$837
Home Insurance
10%
$402
HOA
3%
$120
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0