Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $224k initial cash invested.
-16.43%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$4,147
Rent
-$3,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,147
Total Expenses
$7,220
Mortgage P&I
128%
$5,320
Property Taxes
11%
$437
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0