Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.7% first-year return on $222k initial cash invested.
-23.7%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,339
Rent
-$4,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,339
Total Expenses
$7,725
Mortgage P&I
157%
$5,230
Property Taxes
34%
$1,142
Home Insurance
14%
$455
HOA
1%
$30
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0