Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.12% first-year return on $231k initial cash invested.
-23.12%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,591
Rent
-$4,448
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%
$10,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,591
Total Expenses
$7,039
Mortgage P&I
210%
$5,429
Property Taxes
21%
$551
Home Insurance
15%
$385
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0