Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.66% first-year return on $222k initial cash invested.
-21.66%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,589
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,589 income − $6,598 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,589
Total Expenses
$6,598
Mortgage P&I
207%
$5,370
Property Taxes
7%
$171
Home Insurance
15%
$385
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0