Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $222k initial cash invested.
-15.26%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,478
Rent
-$2,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $7,301 expenses = $2,823 out of pocket
Investment Breakdown
|
Purchase Price
$1057k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,478
Total Expenses
$7,301
Mortgage P&I
118%
$5,276
Property Taxes
8%
$350
Home Insurance
9%
$385
HOA
3%
$125
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0