Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $210k initial cash invested.
-18.48%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$4,266
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $7,500 expenses = $3,234 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,266
Total Expenses
$7,500
Mortgage P&I
121%
$5,158
Property Taxes
21%
$883
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0