Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $217k initial cash invested.
-15.67%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$4,301
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,301
Total Expenses
$7,133
Mortgage P&I
120%
$5,167
Property Taxes
11%
$476
Home Insurance
9%
$368
HOA
0%
$4
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0