Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19% first-year return on $231k initial cash invested.
-19%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,887
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,887
Total Expenses
$7,540
Mortgage P&I
138%
$5,358
Property Taxes
17%
$645
Home Insurance
11%
$413
HOA
3%
$114
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0