Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $227k initial cash invested.
-20.04%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$4,715
Rent
-$3,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,715 income − $8,498 expenses = $3,783 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,715
Total Expenses
$8,498
Mortgage P&I
123%
$5,785
Property Taxes
21%
$1,007
Home Insurance
8%
$385
HOA
2%
$94
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0