Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.66% first-year return on $212k initial cash invested.
-20.66%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,711
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,711
Total Expenses
$7,364
Mortgage P&I
135%
$4,997
Property Taxes
28%
$1,042
Home Insurance
10%
$359
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0