Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $222k initial cash invested.
-20.41%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$3,577
Rent
-$3,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,577 income − $7,353 expenses = $3,776 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,577
Total Expenses
$7,353
Mortgage P&I
149%
$5,327
Property Taxes
18%
$649
Home Insurance
12%
$446
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0