Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $210k initial cash invested.
-17.83%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,714
Rent
-$3,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $6,831 expenses = $3,117 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,714
Total Expenses
$6,831
Mortgage P&I
135%
$5,030
Property Taxes
8%
$285
Home Insurance
9%
$350
HOA
5%
$200
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0