Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $226k initial cash invested.
-18.88%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$3,967
Rent
-$3,556
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,967
Total Expenses
$7,523
Mortgage P&I
130%
$5,170
Property Taxes
24%
$941
Home Insurance
10%
$381
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0