Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.39% first-year return on $221k initial cash invested.
-21.39%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,344
Rent
-$3,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $7,292 expenses = $3,948 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,344
Total Expenses
$7,292
Mortgage P&I
163%
$5,442
Property Taxes
18%
$596
Home Insurance
12%
$385
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0