Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $220k initial cash invested.
-19.13%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$3,246
Rent
-$3,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $6,745 expenses = $3,499 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$209k
Closing costs
1%
$10,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,246
Total Expenses
$6,745
Mortgage P&I
166%
$5,387
Property Taxes
4%
$133
Home Insurance
12%
$381
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0