Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.96% first-year return on $221k initial cash invested.
-22.96%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$1,921
Rent
-$4,218
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
6.3%
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
$1,921
Total Expenses
$6,139
Mortgage P&I
270%
$5,192
Property Taxes
4%
$80
Home Insurance
19%
$368
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0