Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $229k initial cash invested.
-18.23%
Cash On Cash
2.17%
Cap Rate
0.38
DSCR
$4,382
Rent
-$3,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$219k
Closing costs
1%
$10,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,382
Total Expenses
$7,868
Mortgage P&I
120%
$5,246
Property Taxes
25%
$1,098
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0