Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.4% first-year return on $214k initial cash invested.
-14.4%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$5,255
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,255
Total Expenses
$7,824
Mortgage P&I
94%
$4,932
Property Taxes
22%
$1,176
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0