Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.58% first-year return on $221k initial cash invested.
-21.58%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,973
Rent
-$3,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,973 income − $7,952 expenses = $3,979 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,973
Total Expenses
$7,952
Mortgage P&I
134%
$5,339
Property Taxes
14%
$576
Home Insurance
10%
$385
HOA
16%
$619
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0