Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26% first-year return on $221k initial cash invested.
-26%
Cash On Cash
1.35%
Cap Rate
0.2
DSCR
$2,920
Rent
-$4,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $7,698 expenses = $4,778 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,920
Total Expenses
$7,698
Mortgage P&I
199%
$5,811
Property Taxes
17%
$491
Home Insurance
13%
$368
HOA
9%
$269
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0