Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $225k initial cash invested.
-13.57%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$5,098
Rent
-$2,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $7,639 expenses = $2,541 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,098
Total Expenses
$7,639
Mortgage P&I
105%
$5,346
Property Taxes
12%
$593
Home Insurance
7%
$374
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0