Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $210k initial cash invested.
-11.42%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,664
Rent
-$1,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,664
Total Expenses
$6,658
Mortgage P&I
106%
$4,954
Property Taxes
3%
$143
Home Insurance
7%
$349
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0