Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $238k initial cash invested.
-22.45%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$3,782
Rent
-$4,444
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
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,782
Total Expenses
$8,226
Mortgage P&I
149%
$5,634
Property Taxes
32%
$1,192
Home Insurance
11%
$402
HOA
0%
$15
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0