Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.55% first-year return on $221k initial cash invested.
-23.55%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$2,826
Rent
-$4,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $7,153 expenses = $4,327 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,826
Total Expenses
$7,153
Mortgage P&I
201%
$5,676
Property Taxes
13%
$374
Home Insurance
13%
$368
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0