Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $234k initial cash invested.
-15.19%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$4,975
Rent
-$2,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,975
Total Expenses
$7,940
Mortgage P&I
108%
$5,393
Property Taxes
17%
$858
Home Insurance
8%
$395
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0