Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $232k initial cash invested.
-13.74%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$4,578
Rent
-$2,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,578
Total Expenses
$7,231
Mortgage P&I
119%
$5,469
Property Taxes
3%
$160
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0