Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $228k initial cash invested.
-13.95%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$4,997
Rent
-$2,650
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,997
Total Expenses
$7,647
Mortgage P&I
105%
$5,260
Property Taxes
14%
$702
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0