Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $210k initial cash invested.
-15.07%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$4,432
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,432
Total Expenses
$7,073
Mortgage P&I
108%
$4,777
Property Taxes
9%
$414
Home Insurance
8%
$343
HOA
9%
$386
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0