Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.53% first-year return on $210k initial cash invested.
-31.53%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$1,981
Rent
-$5,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,981
Total Expenses
$7,498
Mortgage P&I
246%
$4,867
Property Taxes
89%
$1,766
Home Insurance
18%
$350
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0