Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $210k initial cash invested.
-18.93%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,106
Rent
-$3,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $7,412 expenses = $3,306 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
$4,106
Total Expenses
$7,412
Mortgage P&I
121%
$4,981
Property Taxes
25%
$1,015
Home Insurance
9%
$349
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0