Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.27% first-year return on $210k initial cash invested.
-27.27%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$922
Rent
-$4,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$922 income − $5,695 expenses = $4,773 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.0%
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
$922
Total Expenses
$5,695
Mortgage P&I
521%
$4,806
Property Taxes
33%
$300
Home Insurance
38%
$350
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0