Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $223k initial cash invested.
-22.6%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,911
Rent
-$4,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,911
Total Expenses
$7,103
Mortgage P&I
179%
$5,214
Property Taxes
26%
$760
Home Insurance
13%
$371
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0