Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $222k initial cash invested.
-17.37%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,954
Rent
-$3,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $7,160 expenses = $3,206 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,954
Total Expenses
$7,160
Mortgage P&I
136%
$5,366
Property Taxes
10%
$390
Home Insurance
10%
$376
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0