Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $233k initial cash invested.
-18.08%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$4,429
Rent
-$3,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,429
Total Expenses
$7,947
Mortgage P&I
130%
$5,745
Property Taxes
15%
$649
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0