Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $216k initial cash invested.
-12.71%
Cash On Cash
3.39%
Cap Rate
0.59
DSCR
$5,222
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,222
Total Expenses
$7,508
Mortgage P&I
94%
$4,926
Property Taxes
17%
$865
Home Insurance
7%
$360
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0