Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.71% first-year return on $231k initial cash invested.
-15.71%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$4,194
Rent
-$3,024
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
6.5%
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
$4,194
Total Expenses
$7,218
Mortgage P&I
132%
$5,539
Property Taxes
5%
$203
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0