Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.6% first-year return on $231k initial cash invested.
-18.6%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,543
Rent
-$3,580
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
6.5%
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
$3,543
Total Expenses
$7,123
Mortgage P&I
156%
$5,541
Property Taxes
8%
$276
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0