Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $232k initial cash invested.
-21.42%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,943
Rent
-$4,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,943
Total Expenses
$8,087
Mortgage P&I
138%
$5,437
Property Taxes
31%
$1,209
Home Insurance
11%
$416
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0