Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $216k initial cash invested.
-15.18%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$4,160
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,160
Total Expenses
$6,894
Mortgage P&I
121%
$5,015
Property Taxes
10%
$429
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0