Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $210k initial cash invested.
-15.17%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$4,396
Rent
-$2,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,396 income − $7,044 expenses = $2,648 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,396
Total Expenses
$7,044
Mortgage P&I
114%
$5,027
Property Taxes
11%
$471
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0