Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.78% first-year return on $236k initial cash invested.
-14.78%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$4,670
Rent
-$2,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$224k
Closing costs
1%
$11,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,670
Total Expenses
$7,571
Mortgage P&I
117%
$5,482
Property Taxes
10%
$463
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0