Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $226k initial cash invested.
-13.63%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$4,919
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,919
Total Expenses
$7,489
Mortgage P&I
110%
$5,408
Property Taxes
8%
$417
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0