Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $215k initial cash invested.
-17.51%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$4,214
Rent
-$3,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $7,354 expenses = $3,140 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,214
Total Expenses
$7,354
Mortgage P&I
123%
$5,172
Property Taxes
17%
$727
Home Insurance
9%
$359
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0