Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.03% first-year return on $210k initial cash invested.
-23.03%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,202
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $6,225 expenses = $4,023 out of pocket
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,202
Total Expenses
$6,225
Mortgage P&I
236%
$5,202
Property Taxes
0%
$2
Home Insurance
16%
$349
HOA
5%
$100
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0