Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.44% first-year return on $221k initial cash invested.
-23.44%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,763
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $7,086 expenses = $4,323 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,763
Total Expenses
$7,086
Mortgage P&I
194%
$5,361
Property Taxes
19%
$522
Home Insurance
14%
$385
HOA
4%
$100
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0