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 $211k initial cash invested.
-21.43%
Cash On Cash
2.39%
Cap Rate
0.36
DSCR
$4,098
Rent
-$3,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $7,864 expenses = $3,766 out of pocket
Investment Breakdown
|
Purchase Price
$1004k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,098
Total Expenses
$7,864
Mortgage P&I
136%
$5,565
Property Taxes
22%
$883
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0