Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.42% first-year return on $239k initial cash invested.
-19.42%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,359
Rent
-$3,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,359
Total Expenses
$8,227
Mortgage P&I
130%
$5,648
Property Taxes
25%
$1,096
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0