Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.19% first-year return on $235k initial cash invested.
-27.19%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$2,955
Rent
-$5,322
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,955
Total Expenses
$8,277
Mortgage P&I
187%
$5,530
Property Taxes
50%
$1,474
Home Insurance
14%
$404
HOA
3%
$100
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0