Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $210k initial cash invested.
-22.33%
Cash On Cash
2.08%
Cap Rate
0.32
DSCR
$3,874
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $7,778 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,874
Total Expenses
$7,778
Mortgage P&I
140%
$5,439
Property Taxes
25%
$982
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0