Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.32% first-year return on $220k initial cash invested.
-22.32%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,947
Rent
-$4,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $7,045 expenses = $4,098 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,947
Total Expenses
$7,045
Mortgage P&I
178%
$5,253
Property Taxes
19%
$551
Home Insurance
12%
$367
HOA
4%
$108
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0