Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $220k initial cash invested.
-21.48%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$4,353
Rent
-$3,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $8,298 expenses = $3,945 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,353
Total Expenses
$8,298
Mortgage P&I
126%
$5,504
Property Taxes
25%
$1,072
Home Insurance
9%
$385
HOA
5%
$205
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0