Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.81% first-year return on $216k initial cash invested.
-11.81%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$5,324
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,324
Total Expenses
$7,453
Mortgage P&I
98%
$5,226
Property Taxes
9%
$461
Home Insurance
7%
$383
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0