Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $210k initial cash invested.
-24.06%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$2,630
Rent
-$4,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $6,839 expenses = $4,209 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$6,839
Mortgage P&I
194%
$5,113
Property Taxes
26%
$673
Home Insurance
14%
$368
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0