Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $231k initial cash invested.
-17.16%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$4,452
Rent
-$3,299
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,452
Total Expenses
$7,751
Mortgage P&I
121%
$5,390
Property Taxes
18%
$818
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0