Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $237k initial cash invested.
-15.29%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$4,441
Rent
-$3,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,441
Total Expenses
$7,454
Mortgage P&I
124%
$5,520
Property Taxes
9%
$378
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0