Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.96% first-year return on $231k initial cash invested.
-13.96%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$5,276
Rent
-$2,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,276
Total Expenses
$7,960
Mortgage P&I
103%
$5,418
Property Taxes
13%
$679
Home Insurance
7%
$385
HOA
2%
$105
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0