Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.22% first-year return on $221k initial cash invested.
-26.22%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,978
Rent
-$4,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $6,796 expenses = $4,818 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,978
Total Expenses
$6,796
Mortgage P&I
269%
$5,326
Property Taxes
30%
$587
Home Insurance
19%
$368
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0