Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $211k initial cash invested.
-14.43%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$3,978
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,978
Total Expenses
$6,510
Mortgage P&I
123%
$4,890
Property Taxes
6%
$237
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0