Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $232k initial cash invested.
-17.6%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,365
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,365
Total Expenses
$7,768
Mortgage P&I
122%
$5,345
Property Taxes
20%
$887
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0