Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $233k initial cash invested.
-18.4%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,038
Rent
-$3,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,038
Total Expenses
$7,606
Mortgage P&I
135%
$5,457
Property Taxes
18%
$711
Home Insurance
10%
$388
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0