Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $223k initial cash invested.
-20.38%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,426
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,426
Total Expenses
$7,212
Mortgage P&I
156%
$5,338
Property Taxes
16%
$531
Home Insurance
12%
$394
HOA
2%
$58
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0