Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $218k initial cash invested.
-19.94%
Cash On Cash
1.7%
Cap Rate
0.3
DSCR
$3,190
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$6,815
Mortgage P&I
155%
$4,935
Property Taxes
21%
$679
Home Insurance
12%
$371
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0