Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $210k initial cash invested.
-14.8%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,849
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,849 income − $7,437 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,849
Total Expenses
$7,437
Mortgage P&I
103%
$4,980
Property Taxes
17%
$831
Home Insurance
6%
$306
HOA
1%
$60
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0