Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.65% first-year return on $210k initial cash invested.
-24.65%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,540
Rent
-$4,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $5,849 expenses = $4,309 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$5,849
Mortgage P&I
317%
$4,882
Property Taxes
14%
$217
Home Insurance
23%
$350
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0