Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $220k initial cash invested.
-11.58%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$6,809
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,809 income − $8,936 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,809
Total Expenses
$8,936
Mortgage P&I
85%
$5,805
Property Taxes
14%
$959
Home Insurance
6%
$402
HOA
0%
$0
Property Management
10%
$681
CapEx
5%
$340
Vacancy
6%
$409
Maintenance
5%
$340
Other
0%
$0