Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $214k initial cash invested.
-20.31%
Cash On Cash
1.56%
Cap Rate
0.28
DSCR
$2,998
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$203k
Closing costs
1%
$10,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,998
Total Expenses
$6,612
Mortgage P&I
160%
$4,782
Property Taxes
24%
$711
Home Insurance
11%
$339
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0