Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $220k initial cash invested.
-15.87%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$4,778
Rent
-$2,914
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,778
Total Expenses
$7,692
Mortgage P&I
109%
$5,226
Property Taxes
18%
$856
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0