Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $210k initial cash invested.
-17.65%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$4,885
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,885 income − $7,970 expenses = $3,085 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,885
Total Expenses
$7,970
Mortgage P&I
105%
$5,132
Property Taxes
19%
$923
Home Insurance
7%
$350
HOA
6%
$296
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0