Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $211k initial cash invested.
-14.7%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$3,818
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,818
Total Expenses
$6,399
Mortgage P&I
128%
$4,871
Property Taxes
4%
$167
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0