Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $223k initial cash invested.
-18.9%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$4,198
Rent
-$3,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,198
Total Expenses
$7,706
Mortgage P&I
127%
$5,317
Property Taxes
22%
$919
Home Insurance
9%
$378
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0