Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $220k initial cash invested.
-11.46%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$4,901
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,901 income − $7,005 expenses = $2,104 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,901
Total Expenses
$7,005
Mortgage P&I
106%
$5,190
Property Taxes
2%
$114
Home Insurance
7%
$367
HOA
1%
$60
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0