Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $231k initial cash invested.
-16.65%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$4,439
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,439
Total Expenses
$7,650
Mortgage P&I
120%
$5,334
Property Taxes
17%
$760
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0