Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $227k initial cash invested.
-16.46%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$5,423
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,423
Total Expenses
$8,534
Mortgage P&I
102%
$5,533
Property Taxes
22%
$1,207
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0