Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.49% first-year return on $213k initial cash invested.
-10.49%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$6,164
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,164
Total Expenses
$8,030
Mortgage P&I
81%
$4,967
Property Taxes
18%
$1,105
Home Insurance
6%
$356
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0