Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.3% first-year return on $238k initial cash invested.
-22.3%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,809
Rent
-$4,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,809
Total Expenses
$7,242
Mortgage P&I
197%
$5,521
Property Taxes
11%
$320
Home Insurance
15%
$418
HOA
9%
$253
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0