Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $210k initial cash invested.
-13.27%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$4,590
Rent
-$2,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $6,908 expenses = $2,318 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,590
Total Expenses
$6,908
Mortgage P&I
110%
$5,055
Property Taxes
7%
$310
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$275
Maintenance
5%
$230
Other
0%
$0