Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $217k initial cash invested.
-19.66%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,059
Rent
-$3,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,059
Total Expenses
$7,618
Mortgage P&I
123%
$5,005
Property Taxes
25%
$1,017
Home Insurance
9%
$350
HOA
5%
$190
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0