Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.76% first-year return on $221k initial cash invested.
-26.76%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$2,074
Rent
-$4,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $7,008 expenses = $4,934 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,074
Total Expenses
$7,008
Mortgage P&I
270%
$5,590
Property Taxes
24%
$494
Home Insurance
19%
$385
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0