Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $221k initial cash invested.
-21.55%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$3,909
Rent
-$3,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $7,874 expenses = $3,965 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,909
Total Expenses
$7,874
Mortgage P&I
142%
$5,551
Property Taxes
24%
$936
Home Insurance
9%
$371
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$235
Maintenance
5%
$195
Other
0%
$0