Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $230k initial cash invested.
-17.51%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$5,512
Rent
-$3,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1094k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,512
Total Expenses
$8,863
Mortgage P&I
98%
$5,422
Property Taxes
28%
$1,571
Home Insurance
8%
$436
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0