Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $229k initial cash invested.
-24.86%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$4,365
Rent
-$4,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,365
Total Expenses
$9,117
Mortgage P&I
128%
$5,595
Property Taxes
45%
$1,970
Home Insurance
10%
$418
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0