Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.86% first-year return on $210k initial cash invested.
-24.86%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$3,380
Rent
-$4,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $7,736 expenses = $4,356 out of pocket
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$7,736
Mortgage P&I
165%
$5,586
Property Taxes
20%
$679
Home Insurance
16%
$525
HOA
2%
$67
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0