Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.47% first-year return on $234k initial cash invested.
-24.47%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,305
Rent
-$4,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,305
Total Expenses
$7,069
Mortgage P&I
238%
$5,493
Property Taxes
25%
$570
Home Insurance
18%
$408
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0