Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.24% first-year return on $231k initial cash invested.
-5.24%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$7,089
Rent
-$1,008
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%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,089
Total Expenses
$8,097
Mortgage P&I
76%
$5,376
Property Taxes
7%
$494
Home Insurance
5%
$385
HOA
0%
$0
Property Management
10%
$709
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0