Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $217k initial cash invested.
-9.9%
Cash On Cash
4.98%
Cap Rate
0.75
DSCR
$7,239
Rent
-$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,239 income − $9,031 expenses = $1,792 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,239
Total Expenses
$9,031
Mortgage P&I
79%
$5,719
Property Taxes
14%
$992
Home Insurance
6%
$438
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0