Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $233k initial cash invested.
-18.52%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$4,082
Rent
-$3,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,082
Total Expenses
$7,682
Mortgage P&I
132%
$5,375
Property Taxes
20%
$826
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0