Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $226k initial cash invested.
-19.6%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,366
Rent
-$3,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,366
Total Expenses
$7,056
Mortgage P&I
155%
$5,208
Property Taxes
17%
$588
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0