Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.56% first-year return on $230k initial cash invested.
-27.56%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,319
Rent
-$5,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,319
Total Expenses
$6,601
Mortgage P&I
422%
$5,562
Property Taxes
24%
$313
Home Insurance
29%
$383
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0