Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.02% first-year return on $210k initial cash invested.
-20.02%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,762
Rent
-$3,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $7,260 expenses = $3,498 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,762
Total Expenses
$7,260
Mortgage P&I
133%
$5,000
Property Taxes
25%
$928
Home Insurance
9%
$354
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0