Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $222k initial cash invested.
-18.79%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,774
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $7,243 expenses = $3,469 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,774
Total Expenses
$7,243
Mortgage P&I
139%
$5,228
Property Taxes
17%
$650
Home Insurance
10%
$384
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0