Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $222k initial cash invested.
-20.61%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$5,076
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $8,882 expenses = $3,806 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,076
Total Expenses
$8,882
Mortgage P&I
102%
$5,199
Property Taxes
30%
$1,540
Home Insurance
16%
$822
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0