Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $212k initial cash invested.
-15.48%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,692
Rent
-$2,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,692 income − $7,422 expenses = $2,730 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,077
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,692
Total Expenses
$7,422
Mortgage P&I
108%
$5,077
Property Taxes
16%
$765
Home Insurance
8%
$359
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0