Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $221k initial cash invested.
-18.39%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$3,507
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,507
Total Expenses
$6,893
Mortgage P&I
150%
$5,274
Property Taxes
9%
$321
Home Insurance
11%
$380
HOA
0%
$7
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0