Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $220k initial cash invested.
-12.33%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$4,809
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $7,072 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,809
Total Expenses
$7,072
Mortgage P&I
110%
$5,294
Property Taxes
3%
$161
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$289
Maintenance
5%
$240
Other
0%
$0