Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.35% first-year return on $214k initial cash invested.
-21.35%
Cash On Cash
2.48%
Cap Rate
0.37
DSCR
$3,798
Rent
-$3,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $7,598 expenses = $3,800 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$203k
Closing costs
1%
$10,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,798
Total Expenses
$7,598
Mortgage P&I
150%
$5,709
Property Taxes
13%
$509
Home Insurance
10%
$367
HOA
1%
$25
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0