Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $221k initial cash invested.
-14.61%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$5,339
Rent
-$2,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,339 income − $8,033 expenses = $2,694 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,339
Total Expenses
$8,033
Mortgage P&I
100%
$5,349
Property Taxes
17%
$911
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0