Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.07% first-year return on $221k initial cash invested.
-25.07%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,944
Rent
-$4,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$6,550
Mortgage P&I
272%
$5,289
Property Taxes
20%
$388
Home Insurance
19%
$368
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0