Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $212k initial cash invested.
-23.06%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,931
Rent
-$4,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,931
Total Expenses
$6,999
Mortgage P&I
172%
$5,036
Property Taxes
28%
$832
Home Insurance
13%
$368
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0