Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.72% first-year return on $229k initial cash invested.
-24.72%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,267
Rent
-$4,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $6,983 expenses = $4,716 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,267
Total Expenses
$6,983
Mortgage P&I
239%
$5,416
Property Taxes
26%
$596
Home Insurance
17%
$382
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0