Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $238k initial cash invested.
-17.03%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,753
Rent
-$3,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,753
Total Expenses
$8,129
Mortgage P&I
119%
$5,674
Property Taxes
17%
$808
Home Insurance
9%
$411
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0