Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $217k initial cash invested.
-17.74%
Cash On Cash
2.28%
Cap Rate
0.4
DSCR
$4,238
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,238
Total Expenses
$7,453
Mortgage P&I
117%
$4,966
Property Taxes
24%
$1,017
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0