Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $222k initial cash invested.
-21.81%
Cash On Cash
1.99%
Cap Rate
0.31
DSCR
$4,377
Rent
-$4,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $8,410 expenses = $4,033 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,377
Total Expenses
$8,410
Mortgage P&I
127%
$5,566
Property Taxes
20%
$885
Home Insurance
7%
$315
HOA
12%
$505
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0