Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $220k initial cash invested.
-8.65%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$6,385
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$209k
Closing costs
1%
$10,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,385
Total Expenses
$7,970
Mortgage P&I
81%
$5,162
Property Taxes
12%
$747
Home Insurance
6%
$402
HOA
0%
$0
Property Management
10%
$638
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0