Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.17% first-year return on $227k initial cash invested.
-21.17%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,027
Rent
-$4,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,027
Total Expenses
$8,031
Mortgage P&I
133%
$5,371
Property Taxes
30%
$1,203
Home Insurance
10%
$400
HOA
0%
$10
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0