Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $235k initial cash invested.
-18.95%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,493
Rent
-$3,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,493
Total Expenses
$8,200
Mortgage P&I
124%
$5,569
Property Taxes
16%
$710
Home Insurance
9%
$402
HOA
8%
$350
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0