Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $237k initial cash invested.
-15.52%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$4,422
Rent
-$3,063
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,422
Total Expenses
$7,485
Mortgage P&I
124%
$5,481
Property Taxes
10%
$453
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0