Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $221k initial cash invested.
-20.28%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$2,912
Rent
-$3,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $6,647 expenses = $3,735 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,912
Total Expenses
$6,647
Mortgage P&I
184%
$5,344
Property Taxes
5%
$160
Home Insurance
13%
$385
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0