Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $226k initial cash invested.
-19.04%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,471
Rent
-$3,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $8,055 expenses = $3,584 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,471
Total Expenses
$8,055
Mortgage P&I
121%
$5,419
Property Taxes
24%
$1,089
Home Insurance
9%
$384
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0