Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $210k initial cash invested.
-17.42%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$4,410
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,410 income − $7,459 expenses = $3,049 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,410
Total Expenses
$7,459
Mortgage P&I
115%
$5,065
Property Taxes
15%
$651
Home Insurance
8%
$341
HOA
6%
$256
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0