Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $233k initial cash invested.
-21.25%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,880
Rent
-$4,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$7,010
Mortgage P&I
192%
$5,520
Property Taxes
12%
$339
Home Insurance
14%
$402
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0