Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.45% first-year return on $210k initial cash invested.
-21.45%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,787
Rent
-$3,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $6,540 expenses = $3,753 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,787
Total Expenses
$6,540
Mortgage P&I
182%
$5,085
Property Taxes
14%
$381
Home Insurance
13%
$350
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0