Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $219k initial cash invested.
-18.1%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$3,831
Rent
-$3,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,831
Total Expenses
$7,140
Mortgage P&I
133%
$5,103
Property Taxes
17%
$664
Home Insurance
10%
$376
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0