Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.22% first-year return on $220k initial cash invested.
-13.22%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$5,544
Rent
-$2,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $7,968 expenses = $2,424 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,544
Total Expenses
$7,968
Mortgage P&I
94%
$5,188
Property Taxes
18%
$1,015
Home Insurance
6%
$324
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0