Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $210k initial cash invested.
-21.82%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$3,918
Rent
-$3,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $7,734 expenses = $3,816 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,918
Total Expenses
$7,734
Mortgage P&I
134%
$5,242
Property Taxes
25%
$983
Home Insurance
9%
$350
HOA
4%
$140
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0