Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $221k initial cash invested.
-18.51%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$4,446
Rent
-$3,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $7,855 expenses = $3,409 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,446
Total Expenses
$7,855
Mortgage P&I
120%
$5,343
Property Taxes
22%
$971
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0