Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.41% first-year return on $222k initial cash invested.
-24.41%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$3,349
Rent
-$4,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,349 income − $7,855 expenses = $4,506 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,349
Total Expenses
$7,855
Mortgage P&I
171%
$5,723
Property Taxes
22%
$740
Home Insurance
12%
$385
HOA
4%
$137
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0