Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.97% first-year return on $231k initial cash invested.
-12.97%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$4,747
Rent
-$2,497
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
6.3%
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
$4,747
Total Expenses
$7,244
Mortgage P&I
115%
$5,444
Property Taxes
4%
$173
Home Insurance
8%
$385
HOA
0%
$8
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0