Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.67% first-year return on $213k initial cash invested.
-8.67%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$7,394
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$202k
Closing costs
1%
$10,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,394
Total Expenses
$8,930
Mortgage P&I
67%
$4,971
Property Taxes
8%
$556
Home Insurance
6%
$410
HOA
14%
$1,070
Property Management
10%
$739
CapEx
5%
$370
Vacancy
6%
$444
Maintenance
5%
$370
Other
0%
$0