Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.13% first-year return on $214k initial cash invested.
-27.13%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,518
Rent
-$4,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1019k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,518
Total Expenses
$8,354
Mortgage P&I
144%
$5,069
Property Taxes
38%
$1,324
Home Insurance
14%
$499
HOA
16%
$547
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0