Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $237k initial cash invested.
-9.97%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$6,616
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,616
Total Expenses
$8,583
Mortgage P&I
86%
$5,669
Property Taxes
7%
$443
Home Insurance
6%
$420
HOA
5%
$330
Property Management
10%
$662
CapEx
5%
$331
Vacancy
6%
$397
Maintenance
5%
$331
Other
0%
$0