Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.29% first-year return on $2100k initial cash invested.
-34.29%
Cash On Cash
-1.28%
Cap Rate
-0.22
DSCR
$3,521
Rent
-$60,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$10000k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$2100k
Downpayment
20%
$2000k
Closing costs
1%
$100,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,521
Total Expenses
$63,532
Mortgage P&I
1397%
$49,200
Property Taxes
282%
$9,917
Home Insurance
99%
$3,500
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0