Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $229k initial cash invested.
-17.73%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,325
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,325
Total Expenses
$7,703
Mortgage P&I
126%
$5,466
Property Taxes
16%
$674
Home Insurance
9%
$385
HOA
1%
$54
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0