Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $216k initial cash invested.
-21.16%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$4,759
Rent
-$3,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,759 income − $8,561 expenses = $3,802 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,759
Total Expenses
$8,561
Mortgage P&I
113%
$5,401
Property Taxes
22%
$1,024
Home Insurance
8%
$368
HOA
11%
$530
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0