Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.21% first-year return on $221k initial cash invested.
-22.21%
Cash On Cash
2.07%
Cap Rate
0.32
DSCR
$3,382
Rent
-$4,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $7,464 expenses = $4,082 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
$3,382
Total Expenses
$7,464
Mortgage P&I
169%
$5,722
Property Taxes
15%
$495
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0