Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.85% first-year return on $223k initial cash invested.
-22.85%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$3,466
Rent
-$4,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $7,705 expenses = $4,239 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,466
Total Expenses
$7,705
Mortgage P&I
160%
$5,536
Property Taxes
24%
$819
Home Insurance
12%
$402
HOA
1%
$47
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0