Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $237k initial cash invested.
-21.09%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$3,123
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,123
Total Expenses
$7,279
Mortgage P&I
174%
$5,422
Property Taxes
21%
$644
Home Insurance
13%
$402
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0