Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $223k initial cash invested.
-15.67%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$4,895
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,895
Total Expenses
$7,811
Mortgage P&I
105%
$5,163
Property Taxes
21%
$1,006
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0