Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.09% first-year return on $228k initial cash invested.
-21.09%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$4,006
Rent
-$4,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $8,018 expenses = $4,012 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$8,018
Mortgage P&I
139%
$5,561
Property Taxes
26%
$1,022
Home Insurance
10%
$394
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0