Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $213k initial cash invested.
-18.21%
Cash On Cash
2.76%
Cap Rate
0.44
DSCR
$4,716
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,716 income − $7,943 expenses = $3,227 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$202k
Closing costs
1%
$10,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,716
Total Expenses
$7,943
Mortgage P&I
113%
$5,319
Property Taxes
21%
$980
Home Insurance
8%
$368
HOA
1%
$49
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0