Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $221k initial cash invested.
-13.7%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$5,179
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $7,700 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,179
Total Expenses
$7,700
Mortgage P&I
103%
$5,332
Property Taxes
12%
$641
Home Insurance
7%
$380
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0