Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.78% first-year return on $221k initial cash invested.
-21.78%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,801
Rent
-$4,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $7,807 expenses = $4,006 out of pocket
Investment Breakdown
|
Purchase Price
$1051k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,801
Total Expenses
$7,807
Mortgage P&I
141%
$5,378
Property Taxes
27%
$1,023
Home Insurance
11%
$418
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0