Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $221k initial cash invested.
-20.73%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$3,281
Rent
-$3,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,281 income − $7,091 expenses = $3,810 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,281
Total Expenses
$7,091
Mortgage P&I
169%
$5,542
Property Taxes
10%
$320
Home Insurance
11%
$368
HOA
0%
$8
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0