Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $220k initial cash invested.
-21.71%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$3,476
Rent
-$3,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $7,451 expenses = $3,975 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$209k
Closing costs
1%
$10,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,476
Total Expenses
$7,451
Mortgage P&I
153%
$5,313
Property Taxes
25%
$857
Home Insurance
11%
$376
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0