Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.56% first-year return on $213k initial cash invested.
-16.56%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$4,219
Rent
-$2,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,219
Total Expenses
$7,154
Mortgage P&I
118%
$4,968
Property Taxes
19%
$810
Home Insurance
7%
$279
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0