Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $227k initial cash invested.
-14.29%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$4,459
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,459
Total Expenses
$7,160
Mortgage P&I
116%
$5,185
Property Taxes
10%
$430
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0