Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $222k initial cash invested.
-14.55%
Cash On Cash
3.44%
Cap Rate
0.55
DSCR
$4,718
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $7,405 expenses = $2,687 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,718
Total Expenses
$7,405
Mortgage P&I
116%
$5,477
Property Taxes
7%
$316
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0