Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $220k initial cash invested.
-11.55%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$4,595
Rent
-$2,121
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,595
Total Expenses
$6,716
Mortgage P&I
112%
$5,136
Property Taxes
2%
$109
Home Insurance
6%
$275
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0