Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.89% first-year return on $221k initial cash invested.
-8.89%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$5,556
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,556 income − $7,190 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,556
Total Expenses
$7,190
Mortgage P&I
94%
$5,198
Property Taxes
3%
$179
Home Insurance
7%
$368
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0