Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.64% first-year return on $221k initial cash invested.
-21.64%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$3,923
Rent
-$3,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,923 income − $7,900 expenses = $3,977 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,923
Total Expenses
$7,900
Mortgage P&I
140%
$5,481
Property Taxes
26%
$1,032
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0