Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $221k initial cash invested.
-17.32%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$4,055
Rent
-$3,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $7,252 expenses = $3,197 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,055
Total Expenses
$7,252
Mortgage P&I
133%
$5,396
Property Taxes
5%
$222
Home Insurance
13%
$534
HOA
1%
$45
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0