Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $220k initial cash invested.
-16.97%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$3,823
Rent
-$3,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,823 income − $6,930 expenses = $3,107 out of pocket
Investment Breakdown
|
Purchase Price
$1046k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$209k
Closing costs
1%
$10,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,823
Total Expenses
$6,930
Mortgage P&I
141%
$5,393
Property Taxes
1%
$53
Home Insurance
10%
$366
HOA
3%
$125
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0