Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.48% first-year return on $210k initial cash invested.
-25.48%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$2,959
Rent
-$4,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,959 income − $7,417 expenses = $4,458 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%
$9,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,959
Total Expenses
$7,417
Mortgage P&I
172%
$5,097
Property Taxes
29%
$850
Home Insurance
24%
$700
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0