Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $218k initial cash invested.
-17.11%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$5,347
Rent
-$3,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,347
Total Expenses
$8,451
Mortgage P&I
95%
$5,074
Property Taxes
30%
$1,619
Home Insurance
7%
$368
HOA
0%
$0
Property Management
10%
$535
CapEx
5%
$267
Vacancy
6%
$321
Maintenance
5%
$267
Other
0%
$0