Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $237k initial cash invested.
-19.46%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,766
Rent
-$3,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,766
Total Expenses
$7,617
Mortgage P&I
149%
$5,593
Property Taxes
17%
$643
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0