Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $238k initial cash invested.
-14.51%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$5,090
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,090
Total Expenses
$7,963
Mortgage P&I
110%
$5,601
Property Taxes
12%
$624
Home Insurance
8%
$416
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0