Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $210k initial cash invested.
-17.08%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$4,739
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,739 income − $7,732 expenses = $2,993 out of pocket
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,739
Total Expenses
$7,732
Mortgage P&I
109%
$5,144
Property Taxes
17%
$787
Home Insurance
8%
$357
HOA
4%
$212
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0