Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.89% first-year return on $218k initial cash invested.
-25.89%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$2,092
Rent
-$4,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $6,804 expenses = $4,712 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,092
Total Expenses
$6,804
Mortgage P&I
249%
$5,202
Property Taxes
33%
$693
Home Insurance
17%
$364
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0