Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.49% first-year return on $214k initial cash invested.
-24.49%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,630
Rent
-$4,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$7,001
Mortgage P&I
188%
$4,932
Property Taxes
33%
$860
Home Insurance
14%
$357
HOA
6%
$167
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0