Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $211k initial cash invested.
-11.59%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$4,672
Rent
-$2,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,672
Total Expenses
$6,708
Mortgage P&I
106%
$4,966
Property Taxes
4%
$179
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0