Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.6% first-year return on $221k initial cash invested.
-25.6%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$2,986
Rent
-$4,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $7,700 expenses = $4,714 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,986
Total Expenses
$7,700
Mortgage P&I
192%
$5,721
Property Taxes
17%
$507
Home Insurance
13%
$383
HOA
10%
$313
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0