Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $224k initial cash invested.
-5.92%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$7,449
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,449 income − $8,553 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,449
Total Expenses
$8,553
Mortgage P&I
71%
$5,299
Property Taxes
13%
$1,003
Home Insurance
4%
$315
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$372
Vacancy
6%
$447
Maintenance
5%
$372
Other
0%
$0