Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.91% first-year return on $231k initial cash invested.
-27.91%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,245
Rent
-$5,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,245
Total Expenses
$6,613
Mortgage P&I
450%
$5,597
Property Taxes
25%
$308
Home Insurance
31%
$385
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0