Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $230k initial cash invested.
-14.36%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$5,281
Rent
-$2,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,281
Total Expenses
$8,028
Mortgage P&I
104%
$5,506
Property Taxes
15%
$769
Home Insurance
7%
$380
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0