Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $232k initial cash invested.
-16.17%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$4,176
Rent
-$3,119
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,176
Total Expenses
$7,295
Mortgage P&I
127%
$5,307
Property Taxes
12%
$516
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0