Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $224k initial cash invested.
-19.92%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,957
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $7,675 expenses = $3,718 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,957
Total Expenses
$7,675
Mortgage P&I
135%
$5,351
Property Taxes
23%
$910
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0