Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $210k initial cash invested.
-20.61%
Cash On Cash
2.42%
Cap Rate
0.37
DSCR
$3,542
Rent
-$3,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $7,149 expenses = $3,607 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,542
Total Expenses
$7,149
Mortgage P&I
154%
$5,443
Property Taxes
12%
$435
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0