Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $234k initial cash invested.
-17.08%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$4,176
Rent
-$3,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,176
Total Expenses
$7,504
Mortgage P&I
127%
$5,314
Property Taxes
17%
$701
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0