Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.66% first-year return on $221k initial cash invested.
-23.66%
Cash On Cash
1.77%
Cap Rate
0.27
DSCR
$3,635
Rent
-$4,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,635 income − $7,983 expenses = $4,348 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,635
Total Expenses
$7,983
Mortgage P&I
157%
$5,715
Property Taxes
26%
$954
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0