Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.62% first-year return on $210k initial cash invested.
-18.62%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$3,065
Rent
-$3,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $6,320 expenses = $3,255 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,065
Total Expenses
$6,320
Mortgage P&I
160%
$4,906
Property Taxes
8%
$231
Home Insurance
11%
$350
HOA
1%
$37
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0