Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.88% first-year return on $220k initial cash invested.
-15.88%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,899
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,899 income − $6,815 expenses = $2,916 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
$3,899
Total Expenses
$6,815
Mortgage P&I
136%
$5,310
Property Taxes
3%
$124
Home Insurance
9%
$367
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0