Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $226k initial cash invested.
-18.81%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,878
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,878
Total Expenses
$7,416
Mortgage P&I
138%
$5,370
Property Taxes
17%
$661
Home Insurance
10%
$376
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0