Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.75% first-year return on $222k initial cash invested.
-27.75%
Cash On Cash
1.06%
Cap Rate
0.16
DSCR
$3,808
Rent
-$5,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $8,951 expenses = $5,143 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,808
Total Expenses
$8,951
Mortgage P&I
155%
$5,889
Property Taxes
25%
$944
Home Insurance
10%
$392
HOA
19%
$737
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0