Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $221k initial cash invested.
-3.7%
Cash On Cash
5.61%
Cap Rate
0.94
DSCR
$6,790
Rent
-$680
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,790
Total Expenses
$7,470
Mortgage P&I
77%
$5,253
Property Taxes
1%
$83
Home Insurance
5%
$368
HOA
0%
$0
Property Management
10%
$679
CapEx
5%
$340
Vacancy
6%
$407
Maintenance
5%
$340
Other
0%
$0