Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $210k initial cash invested.
-11.1%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$5,921
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,921 income − $7,867 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,921
Total Expenses
$7,867
Mortgage P&I
84%
$4,947
Property Taxes
17%
$1,017
Home Insurance
6%
$364
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0