Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $220k initial cash invested.
-20.7%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$3,348
Rent
-$3,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $7,144 expenses = $3,796 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,477
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,348
Total Expenses
$7,144
Mortgage P&I
165%
$5,514
Property Taxes
11%
$375
Home Insurance
12%
$385
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0