Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.77% first-year return on $222k initial cash invested.
-22.77%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,106
Rent
-$4,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,106
Total Expenses
$6,323
Mortgage P&I
248%
$5,213
Property Taxes
8%
$178
Home Insurance
18%
$385
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0