Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $222k initial cash invested.
-14.44%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$4,644
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $7,320 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,644
Total Expenses
$7,320
Mortgage P&I
115%
$5,348
Property Taxes
6%
$260
Home Insurance
8%
$371
HOA
3%
$134
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0