Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $219k initial cash invested.
-12.5%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$5,800
Rent
-$2,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,800
Total Expenses
$8,076
Mortgage P&I
91%
$5,277
Property Taxes
16%
$906
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0