Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $222k initial cash invested.
-21.79%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,647
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,647
Total Expenses
$7,670
Mortgage P&I
142%
$5,187
Property Taxes
30%
$1,093
Home Insurance
10%
$376
HOA
2%
$66
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0