Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $236k initial cash invested.
-18.62%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,343
Rent
-$3,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,343
Total Expenses
$8,001
Mortgage P&I
128%
$5,572
Property Taxes
21%
$906
Home Insurance
9%
$394
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0