Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.16% first-year return on $222k initial cash invested.
-20.16%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$3,819
Rent
-$3,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $7,543 expenses = $3,724 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,819
Total Expenses
$7,543
Mortgage P&I
143%
$5,469
Property Taxes
17%
$665
Home Insurance
11%
$416
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0