Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $238k initial cash invested.
-14.99%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$5,112
Rent
-$2,967
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%
$11,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,112
Total Expenses
$8,079
Mortgage P&I
110%
$5,616
Property Taxes
13%
$661
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0