Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $219k initial cash invested.
-11.76%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,178
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,178
Total Expenses
$7,329
Mortgage P&I
100%
$5,170
Property Taxes
9%
$445
Home Insurance
7%
$367
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0