Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.45% first-year return on $221k initial cash invested.
-20.45%
Cash On Cash
2.48%
Cap Rate
0.38
DSCR
$4,390
Rent
-$3,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,390 income − $8,152 expenses = $3,762 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,390
Total Expenses
$8,152
Mortgage P&I
130%
$5,716
Property Taxes
21%
$927
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0