Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.02% first-year return on $221k initial cash invested.
-28.02%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$2,316
Rent
-$5,149
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
6.2%
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
$2,316
Total Expenses
$7,465
Mortgage P&I
222%
$5,147
Property Taxes
58%
$1,332
Home Insurance
17%
$383
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0