Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $223k initial cash invested.
-21.43%
Cash On Cash
2.04%
Cap Rate
0.32
DSCR
$4,172
Rent
-$3,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $8,159 expenses = $3,987 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,172
Total Expenses
$8,159
Mortgage P&I
134%
$5,584
Property Taxes
27%
$1,108
Home Insurance
9%
$382
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0