Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.47% first-year return on $224k initial cash invested.
-18.47%
Cash On Cash
2.12%
Cap Rate
0.37
DSCR
$4,339
Rent
-$3,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,339
Total Expenses
$7,794
Mortgage P&I
118%
$5,125
Property Taxes
26%
$1,117
Home Insurance
9%
$374
HOA
1%
$50
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0