Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.18% first-year return on $210k initial cash invested.
-21.18%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$2,728
Rent
-$3,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,728
Total Expenses
$6,437
Mortgage P&I
181%
$4,935
Property Taxes
14%
$377
Home Insurance
13%
$368
HOA
2%
$48
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0