Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.24% first-year return on $221k initial cash invested.
-26.24%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$2,903
Rent
-$4,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $7,735 expenses = $4,832 out of pocket
Investment Breakdown
|
Purchase Price
$1052k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,903
Total Expenses
$7,735
Mortgage P&I
192%
$5,569
Property Taxes
35%
$1,027
Home Insurance
13%
$385
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0