Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $223k initial cash invested.
-18.16%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,157
Rent
-$3,371
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
$4,157
Total Expenses
$7,528
Mortgage P&I
127%
$5,296
Property Taxes
21%
$857
Home Insurance
7%
$294
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0