Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $229k initial cash invested.
-15.86%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$4,672
Rent
-$3,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,672
Total Expenses
$7,696
Mortgage P&I
113%
$5,271
Property Taxes
18%
$825
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0