Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.05% first-year return on $212k initial cash invested.
-13.05%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$5,759
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,098
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,759
Total Expenses
$8,065
Mortgage P&I
88%
$5,040
Property Taxes
20%
$1,160
Home Insurance
6%
$367
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0