Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.88% first-year return on $220k initial cash invested.
-17.88%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$3,482
Rent
-$3,284
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,482
Total Expenses
$6,766
Mortgage P&I
145%
$5,042
Property Taxes
14%
$478
Home Insurance
10%
$341
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0