Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $221k initial cash invested.
-17.26%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,132
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,132
Total Expenses
$7,308
Mortgage P&I
128%
$5,295
Property Taxes
14%
$565
Home Insurance
9%
$373
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0