Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $221k initial cash invested.
-17.69%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,234
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $7,496 expenses = $3,262 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,234
Total Expenses
$7,496
Mortgage P&I
122%
$5,182
Property Taxes
20%
$837
Home Insurance
9%
$376
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0