Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.96% first-year return on $231k initial cash invested.
-25.96%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,606
Rent
-$4,996
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,606
Total Expenses
$6,602
Mortgage P&I
345%
$5,544
Property Taxes
16%
$256
Home Insurance
24%
$385
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0