Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.16% first-year return on $226k initial cash invested.
-17.16%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$4,699
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,699 income − $7,937 expenses = $3,238 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$216k
Closing costs
1%
$10,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,699
Total Expenses
$7,937
Mortgage P&I
113%
$5,304
Property Taxes
22%
$1,026
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0