Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $236k initial cash invested.
-16.47%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$4,992
Rent
-$3,237
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%
$11,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,992
Total Expenses
$8,229
Mortgage P&I
111%
$5,557
Property Taxes
19%
$971
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0