Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $221k initial cash invested.
-15.69%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$5,463
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $8,357 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,463
Total Expenses
$8,357
Mortgage P&I
99%
$5,404
Property Taxes
21%
$1,131
Home Insurance
7%
$402
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$328
Maintenance
5%
$273
Other
0%
$0