Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.43% first-year return on $217k initial cash invested.
-24.43%
Cash On Cash
1.34%
Cap Rate
0.21
DSCR
$2,926
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $7,349 expenses = $4,423 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,926
Total Expenses
$7,349
Mortgage P&I
186%
$5,436
Property Taxes
28%
$820
Home Insurance
11%
$332
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0