Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $220k initial cash invested.
-19.25%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$3,485
Rent
-$3,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,485 income − $7,018 expenses = $3,533 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,485
Total Expenses
$7,018
Mortgage P&I
151%
$5,276
Property Taxes
13%
$470
Home Insurance
11%
$367
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0