Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $231k initial cash invested.
-15.14%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$4,509
Rent
-$2,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,509
Total Expenses
$7,423
Mortgage P&I
124%
$5,570
Property Taxes
6%
$266
Home Insurance
9%
$385
HOA
1%
$30
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$271
Maintenance
5%
$225
Other
0%
$0