Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $217k initial cash invested.
-17.04%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,498
Rent
-$3,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,498
Total Expenses
$7,579
Mortgage P&I
115%
$5,163
Property Taxes
21%
$933
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0