Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $231k initial cash invested.
-18.57%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$4,189
Rent
-$3,571
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,189
Total Expenses
$7,760
Mortgage P&I
131%
$5,500
Property Taxes
19%
$787
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0