Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $220k initial cash invested.
-17.17%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,997
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,997 income − $7,152 expenses = $3,155 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,997
Total Expenses
$7,152
Mortgage P&I
130%
$5,208
Property Taxes
13%
$536
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0