Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $223k initial cash invested.
-20.88%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$4,305
Rent
-$3,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,305
Total Expenses
$8,192
Mortgage P&I
124%
$5,324
Property Taxes
32%
$1,382
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0