Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $238k initial cash invested.
-14.77%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$5,384
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,327
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,384
Total Expenses
$8,312
Mortgage P&I
106%
$5,704
Property Taxes
13%
$702
Home Insurance
7%
$402
HOA
2%
$105
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0