Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $218k initial cash invested.
-14.67%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$7,517
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,517
Total Expenses
$10,184
Mortgage P&I
68%
$5,145
Property Taxes
7%
$560
Home Insurance
5%
$376
HOA
29%
$2,148
Property Management
10%
$752
CapEx
5%
$376
Vacancy
6%
$451
Maintenance
5%
$376
Other
0%
$0