Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.35% first-year return on $230k initial cash invested.
-24.35%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,643
Rent
-$4,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$7,309
Mortgage P&I
207%
$5,471
Property Taxes
23%
$618
Home Insurance
14%
$383
HOA
6%
$150
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0