Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $232k initial cash invested.
-10.16%
Cash On Cash
4.04%
Cap Rate
0.69
DSCR
$6,351
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,351
Total Expenses
$8,318
Mortgage P&I
85%
$5,374
Property Taxes
15%
$960
Home Insurance
5%
$332
HOA
0%
$0
Property Management
10%
$635
CapEx
5%
$318
Vacancy
6%
$381
Maintenance
5%
$318
Other
0%
$0