Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $235k initial cash invested.
-12.7%
Cash On Cash
3.33%
Cap Rate
0.58
DSCR
$4,553
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,553
Total Expenses
$7,046
Mortgage P&I
118%
$5,372
Property Taxes
2%
$88
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0