Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $220k initial cash invested.
-18.42%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$5,022
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $8,397 expenses = $3,375 out of pocket
Investment Breakdown
|
Purchase Price
$1047k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$209k
Closing costs
1%
$10,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,022
Total Expenses
$8,397
Mortgage P&I
113%
$5,695
Property Taxes
21%
$1,030
Home Insurance
7%
$367
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0