Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $235k initial cash invested.
-14.66%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$4,467
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$223k
Closing costs
1%
$11,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,467
Total Expenses
$7,334
Mortgage P&I
121%
$5,420
Property Taxes
8%
$370
Home Insurance
9%
$383
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0