Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.73% first-year return on $210k initial cash invested.
-24.73%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$1,832
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,832 income − $6,156 expenses = $4,324 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%
$9,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,832
Total Expenses
$6,156
Mortgage P&I
281%
$5,150
Property Taxes
10%
$179
Home Insurance
19%
$350
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0