Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20% first-year return on $221k initial cash invested.
-20%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$4,947
Rent
-$3,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $8,622 expenses = $3,675 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,947
Total Expenses
$8,622
Mortgage P&I
108%
$5,344
Property Taxes
33%
$1,624
Home Insurance
7%
$368
HOA
0%
$0
Property Management
10%
$495
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0