Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.1% first-year return on $220k initial cash invested.
-21.1%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,453
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $7,324 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$7,324
Mortgage P&I
155%
$5,362
Property Taxes
16%
$555
Home Insurance
11%
$376
HOA
4%
$133
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0