Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.85% first-year return on $215k initial cash invested.
-20.85%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,285
Rent
-$3,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,285
Total Expenses
$7,021
Mortgage P&I
154%
$5,054
Property Taxes
25%
$829
Home Insurance
9%
$285
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0