Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.66% first-year return on $210k initial cash invested.
-23.66%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,239
Rent
-$4,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,239 income − $7,371 expenses = $4,132 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,239
Total Expenses
$7,371
Mortgage P&I
154%
$4,973
Property Taxes
29%
$932
Home Insurance
11%
$349
HOA
8%
$275
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0