Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $230k initial cash invested.
-13.56%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,344
Rent
-$2,596
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%
$10,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,344
Total Expenses
$7,940
Mortgage P&I
101%
$5,395
Property Taxes
14%
$772
Home Insurance
7%
$384
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0