Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $231k initial cash invested.
-19.99%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,437
Rent
-$3,848
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
6.2%
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
$3,437
Total Expenses
$7,285
Mortgage P&I
156%
$5,365
Property Taxes
19%
$641
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0