Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $216k initial cash invested.
-16.83%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$5,335
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,335 income − $8,358 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,335
Total Expenses
$8,358
Mortgage P&I
98%
$5,229
Property Taxes
27%
$1,417
Home Insurance
6%
$324
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0