Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $213k initial cash invested.
-15.23%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$4,737
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$202k
Closing costs
1%
$10,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,737
Total Expenses
$7,435
Mortgage P&I
108%
$5,135
Property Taxes
10%
$485
Home Insurance
12%
$583
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0