Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $221k initial cash invested.
-21.13%
Cash On Cash
2.22%
Cap Rate
0.34
DSCR
$3,676
Rent
-$3,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $7,571 expenses = $3,895 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,676
Total Expenses
$7,571
Mortgage P&I
154%
$5,658
Property Taxes
15%
$536
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0