Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $212k initial cash invested.
-15.56%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$4,309
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,309
Total Expenses
$7,062
Mortgage P&I
115%
$4,937
Property Taxes
15%
$646
Home Insurance
8%
$359
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$259
Maintenance
5%
$215
Other
0%
$0