Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.43% first-year return on $217k initial cash invested.
-25.43%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,239
Rent
-$4,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,310
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,239
Total Expenses
$6,827
Mortgage P&I
229%
$5,132
Property Taxes
33%
$728
Home Insurance
17%
$385
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0