Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $210k initial cash invested.
-21.46%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,288
Rent
-$3,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,288
Total Expenses
$7,040
Mortgage P&I
152%
$5,001
Property Taxes
11%
$377
Home Insurance
11%
$350
HOA
14%
$458
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0