Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $210k initial cash invested.
-14.91%
Cash On Cash
3.57%
Cap Rate
0.56
DSCR
$5,079
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,079 income − $7,688 expenses = $2,609 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,079
Total Expenses
$7,688
Mortgage P&I
105%
$5,328
Property Taxes
14%
$689
Home Insurance
7%
$350
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0