Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $220k initial cash invested.
-15.36%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$5,286
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,286 income − $8,106 expenses = $2,820 out of pocket
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,286
Total Expenses
$8,106
Mortgage P&I
102%
$5,377
Property Taxes
19%
$988
Home Insurance
7%
$367
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0