Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $221k initial cash invested.
-16.5%
Cash On Cash
2.57%
Cap Rate
0.45
DSCR
$4,679
Rent
-$3,031
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
6.0%
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
$4,679
Total Expenses
$7,710
Mortgage P&I
108%
$5,049
Property Taxes
23%
$1,076
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0