Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $230k initial cash invested.
-21.86%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,275
Rent
-$4,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,275
Total Expenses
$7,463
Mortgage P&I
166%
$5,444
Property Taxes
24%
$784
Home Insurance
12%
$383
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0