Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $217k initial cash invested.
-17.05%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,455
Rent
-$3,086
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
6.3%
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
$4,455
Total Expenses
$7,541
Mortgage P&I
115%
$5,139
Property Taxes
19%
$867
Home Insurance
8%
$376
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0