Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $220k initial cash invested.
-10.18%
Cash On Cash
4.41%
Cap Rate
0.71
DSCR
$5,611
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,611 income − $7,481 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,611
Total Expenses
$7,481
Mortgage P&I
97%
$5,448
Property Taxes
2%
$110
Home Insurance
7%
$385
HOA
1%
$78
Property Management
10%
$561
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0