Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.87% first-year return on $210k initial cash invested.
-18.87%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,821
Rent
-$3,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $7,119 expenses = $3,298 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,821
Total Expenses
$7,119
Mortgage P&I
130%
$4,986
Property Taxes
17%
$646
Home Insurance
9%
$350
HOA
4%
$144
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0