Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $227k initial cash invested.
-15.72%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$4,633
Rent
-$2,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,633
Total Expenses
$7,607
Mortgage P&I
112%
$5,168
Property Taxes
18%
$849
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0