Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.97% first-year return on $210k initial cash invested.
-22.97%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,194
Rent
-$4,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $7,211 expenses = $4,017 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,194
Total Expenses
$7,211
Mortgage P&I
158%
$5,048
Property Taxes
31%
$991
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0