Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.01% first-year return on $229k initial cash invested.
-22.01%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,892
Rent
-$4,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,892
Total Expenses
$7,091
Mortgage P&I
187%
$5,419
Property Taxes
9%
$267
Home Insurance
13%
$382
HOA
9%
$270
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0