Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $223k initial cash invested.
-16.13%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$4,569
Rent
-$2,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,569
Total Expenses
$7,568
Mortgage P&I
118%
$5,377
Property Taxes
13%
$602
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0