Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $221k initial cash invested.
-13.75%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$5,573
Rent
-$2,527
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
$5,573
Total Expenses
$8,100
Mortgage P&I
94%
$5,259
Property Taxes
18%
$1,024
Home Insurance
7%
$368
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$279
Vacancy
6%
$334
Maintenance
5%
$279
Other
0%
$0