Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.53% first-year return on $210k initial cash invested.
-23.53%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$3,447
Rent
-$4,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,447
Total Expenses
$7,557
Mortgage P&I
141%
$4,849
Property Taxes
21%
$726
Home Insurance
10%
$349
HOA
21%
$737
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0