Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $233k initial cash invested.
-18.04%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,269
Rent
-$3,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,269
Total Expenses
$7,771
Mortgage P&I
128%
$5,465
Property Taxes
20%
$849
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0