Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $227k initial cash invested.
-16.91%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,289
Rent
-$3,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,289 income − $7,492 expenses = $3,203 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,289
Total Expenses
$7,492
Mortgage P&I
126%
$5,416
Property Taxes
13%
$577
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0