Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $212k initial cash invested.
-19.73%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$3,236
Rent
-$3,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,236
Total Expenses
$6,730
Mortgage P&I
159%
$5,133
Property Taxes
12%
$388
Home Insurance
11%
$367
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0