Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.6% first-year return on $211k initial cash invested.
-26.6%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,164
Rent
-$4,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,164
Total Expenses
$6,844
Mortgage P&I
231%
$4,991
Property Taxes
43%
$941
Home Insurance
16%
$350
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0