Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.18% first-year return on $212k initial cash invested.
-22.18%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$2,523
Rent
-$3,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $6,436 expenses = $3,913 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,523
Total Expenses
$6,436
Mortgage P&I
198%
$5,008
Property Taxes
16%
$405
Home Insurance
15%
$368
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0