Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $222k initial cash invested.
-18.1%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,701
Rent
-$3,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $8,046 expenses = $3,345 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,701
Total Expenses
$8,046
Mortgage P&I
115%
$5,412
Property Taxes
22%
$1,027
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0