Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $227k initial cash invested.
-18.57%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,130
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $7,645 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$7,645
Mortgage P&I
129%
$5,344
Property Taxes
21%
$850
Home Insurance
9%
$378
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0