Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.65% first-year return on $237k initial cash invested.
-23.65%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$3,005
Rent
-$4,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,005
Total Expenses
$7,674
Mortgage P&I
191%
$5,730
Property Taxes
25%
$748
Home Insurance
14%
$416
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0