Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $228k initial cash invested.
-12.84%
Cash On Cash
3.34%
Cap Rate
0.58
DSCR
$4,883
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,883
Total Expenses
$7,321
Mortgage P&I
107%
$5,210
Property Taxes
6%
$275
Home Insurance
8%
$383
HOA
4%
$184
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0