Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.78% first-year return on $231k initial cash invested.
-18.78%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,866
Rent
-$3,616
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
6.1%
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
$3,866
Total Expenses
$7,482
Mortgage P&I
138%
$5,327
Property Taxes
20%
$765
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0