Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $232k initial cash invested.
-20.61%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,585
Rent
-$3,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,585
Total Expenses
$7,575
Mortgage P&I
148%
$5,311
Property Taxes
28%
$992
Home Insurance
10%
$341
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0