Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $226k initial cash invested.
-20.38%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$4,272
Rent
-$3,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,272
Total Expenses
$8,109
Mortgage P&I
125%
$5,337
Property Taxes
26%
$1,098
Home Insurance
9%
$378
HOA
4%
$185
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0