Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $221k initial cash invested.
-18.14%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,070
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $7,413 expenses = $3,343 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,070
Total Expenses
$7,413
Mortgage P&I
128%
$5,214
Property Taxes
19%
$764
Home Insurance
9%
$376
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0