Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $219k initial cash invested.
-10.96%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,308
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,308
Total Expenses
$8,313
Mortgage P&I
81%
$5,134
Property Taxes
12%
$740
Home Insurance
6%
$385
HOA
7%
$415
Property Management
10%
$631
CapEx
5%
$315
Vacancy
6%
$378
Maintenance
5%
$315
Other
0%
$0