Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $231k initial cash invested.
-22.05%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,804
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,804
Total Expenses
$7,048
Mortgage P&I
193%
$5,418
Property Taxes
18%
$517
Home Insurance
14%
$385
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0