Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $239k initial cash invested.
-16.22%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$4,009
Rent
-$3,226
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,009
Total Expenses
$7,235
Mortgage P&I
141%
$5,634
Property Taxes
2%
$82
Home Insurance
10%
$398
HOA
2%
$79
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0