Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.49% first-year return on $210k initial cash invested.
-16.49%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$4,802
Rent
-$2,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,802 income − $7,694 expenses = $2,892 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,802
Total Expenses
$7,694
Mortgage P&I
108%
$5,209
Property Taxes
19%
$889
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0