Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $221k initial cash invested.
-16.23%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$5,288
Rent
-$2,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,288 income − $8,279 expenses = $2,991 out of pocket
Investment Breakdown
|
Purchase Price
$1053k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,288
Total Expenses
$8,279
Mortgage P&I
101%
$5,317
Property Taxes
16%
$848
Home Insurance
8%
$420
HOA
6%
$320
Property Management
10%
$529
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0