Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $209k initial cash invested.
-18.15%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$4,864
Rent
-$3,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $8,024 expenses = $3,160 out of pocket
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,864
Total Expenses
$8,024
Mortgage P&I
103%
$5,007
Property Taxes
22%
$1,050
Home Insurance
7%
$359
HOA
7%
$344
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0