Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.52% first-year return on $221k initial cash invested.
-16.52%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$5,323
Rent
-$3,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,323 income − $8,363 expenses = $3,040 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,513
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,323
Total Expenses
$8,363
Mortgage P&I
101%
$5,385
Property Taxes
24%
$1,252
Home Insurance
6%
$343
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0