Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.58% first-year return on $237k initial cash invested.
-18.58%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$3,943
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,943
Total Expenses
$7,615
Mortgage P&I
140%
$5,505
Property Taxes
18%
$700
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0