Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.89% first-year return on $224k initial cash invested.
-18.89%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$5,049
Rent
-$3,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,663
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,049
Total Expenses
$8,573
Mortgage P&I
105%
$5,310
Property Taxes
29%
$1,443
Home Insurance
10%
$508
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0