Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.1% first-year return on $221k initial cash invested.
-32.1%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$1,880
Rent
-$5,900
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$7,780
Mortgage P&I
285%
$5,349
Property Taxes
66%
$1,242
Home Insurance
37%
$700
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0