Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $225k initial cash invested.
-21.35%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,444
Rent
-$3,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$6,439
Mortgage P&I
217%
$5,302
Property Taxes
5%
$117
Home Insurance
16%
$385
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0