Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $221k initial cash invested.
-20.95%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,876
Rent
-$3,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $7,739 expenses = $3,863 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,876
Total Expenses
$7,739
Mortgage P&I
132%
$5,103
Property Taxes
33%
$1,294
Home Insurance
9%
$333
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0