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
3.68%
Cap Rate
0.61
DSCR
$4,740
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $7,005 expenses = $2,265 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,740
Total Expenses
$7,005
Mortgage P&I
111%
$5,251
Property Taxes
3%
$154
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0