Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $210k initial cash invested.
-17.75%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$4,363
Rent
-$3,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,363 income − $7,468 expenses = $3,105 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%
$9,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,363
Total Expenses
$7,468
Mortgage P&I
117%
$5,101
Property Taxes
20%
$883
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0