Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.9% first-year return on $220k initial cash invested.
-23.9%
Cash On Cash
1.65%
Cap Rate
0.25
DSCR
$3,292
Rent
-$4,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $7,670 expenses = $4,378 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$209k
Closing costs
1%
$10,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$7,670
Mortgage P&I
172%
$5,652
Property Taxes
24%
$788
Home Insurance
11%
$373
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0