Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $235k initial cash invested.
-19.03%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,968
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,968
Total Expenses
$7,697
Mortgage P&I
138%
$5,472
Property Taxes
20%
$802
Home Insurance
10%
$392
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0