Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $238k initial cash invested.
-12.6%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$5,613
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,613
Total Expenses
$8,113
Mortgage P&I
99%
$5,561
Property Taxes
12%
$676
Home Insurance
7%
$416
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0