Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $233k initial cash invested.
-19.01%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$4,494
Rent
-$3,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$221k
Closing costs
1%
$11,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,494
Total Expenses
$8,177
Mortgage P&I
125%
$5,624
Property Taxes
16%
$740
Home Insurance
9%
$394
HOA
6%
$250
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0