Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $214k initial cash invested.
-17.96%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$4,278
Rent
-$3,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $7,474 expenses = $3,196 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$203k
Closing costs
1%
$10,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,278
Total Expenses
$7,474
Mortgage P&I
115%
$4,927
Property Taxes
16%
$696
Home Insurance
8%
$332
HOA
9%
$406
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0