Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $219k initial cash invested.
-15.73%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$4,871
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,871 income − $7,739 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,871
Total Expenses
$7,739
Mortgage P&I
108%
$5,247
Property Taxes
9%
$451
Home Insurance
8%
$374
HOA
8%
$400
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0