Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $214k initial cash invested.
-17.03%
Cash On Cash
3.27%
Cap Rate
0.5
DSCR
$4,421
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,421 income − $7,454 expenses = $3,033 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,421
Total Expenses
$7,454
Mortgage P&I
126%
$5,586
Property Taxes
12%
$527
Home Insurance
4%
$192
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0