Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $230k initial cash invested.
-11.42%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$5,227
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,227
Total Expenses
$7,415
Mortgage P&I
103%
$5,393
Property Taxes
5%
$261
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0