Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $213k initial cash invested.
-14.26%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$4,505
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,505
Total Expenses
$7,036
Mortgage P&I
109%
$4,908
Property Taxes
13%
$575
Home Insurance
9%
$383
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0