Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.65% first-year return on $223k initial cash invested.
-14.65%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$4,745
Rent
-$2,726
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,632
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,745
Total Expenses
$7,471
Mortgage P&I
108%
$5,118
Property Taxes
13%
$614
Home Insurance
8%
$378
HOA
3%
$128
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0