Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $210k initial cash invested.
-12.65%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$4,478
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $6,690 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,478
Total Expenses
$6,690
Mortgage P&I
112%
$4,993
Property Taxes
4%
$182
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0