Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.78% first-year return on $212k initial cash invested.
-18.78%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,704
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $8,019 expenses = $3,315 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,704
Total Expenses
$8,019
Mortgage P&I
108%
$5,093
Property Taxes
14%
$674
Home Insurance
8%
$385
HOA
14%
$645
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0