Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $220k initial cash invested.
-17.35%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$4,134
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $7,316 expenses = $3,182 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,134
Total Expenses
$7,316
Mortgage P&I
124%
$5,132
Property Taxes
15%
$617
Home Insurance
9%
$367
HOA
3%
$125
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0