Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $228k initial cash invested.
-17.17%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$5,009
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,009
Total Expenses
$8,271
Mortgage P&I
105%
$5,252
Property Taxes
19%
$927
Home Insurance
8%
$385
HOA
8%
$405
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0