Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $230k initial cash invested.
-22.37%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$2,568
Rent
-$4,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,568
Total Expenses
$6,864
Mortgage P&I
215%
$5,516
Property Taxes
11%
$272
Home Insurance
16%
$409
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0