Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $215k initial cash invested.
-14%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$5,181
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $7,684 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$204k
Closing costs
1%
$10,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,181
Total Expenses
$7,684
Mortgage P&I
101%
$5,214
Property Taxes
15%
$794
Home Insurance
6%
$329
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0