Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $225k initial cash invested.
-20.28%
Cash On Cash
1.71%
Cap Rate
0.3
DSCR
$3,632
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$215k
Closing costs
1%
$10,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,632
Total Expenses
$7,440
Mortgage P&I
142%
$5,153
Property Taxes
27%
$974
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0