Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $222k initial cash invested.
-16.02%
Cash On Cash
3.24%
Cap Rate
0.51
DSCR
$4,604
Rent
-$2,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $7,562 expenses = $2,958 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,604
Total Expenses
$7,562
Mortgage P&I
121%
$5,581
Property Taxes
5%
$233
Home Insurance
8%
$388
HOA
4%
$164
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0