Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $231k initial cash invested.
-15.48%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$4,070
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,070
Total Expenses
$7,045
Mortgage P&I
130%
$5,272
Property Taxes
8%
$330
Home Insurance
9%
$384
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0