Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $212k initial cash invested.
-16.69%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,640
Rent
-$2,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,640
Total Expenses
$7,585
Mortgage P&I
108%
$5,014
Property Taxes
17%
$802
Home Insurance
9%
$438
HOA
3%
$125
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0