Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $226k initial cash invested.
-16.48%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$4,252
Rent
-$3,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,252
Total Expenses
$7,357
Mortgage P&I
123%
$5,231
Property Taxes
16%
$679
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0