Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $210k initial cash invested.
-15.87%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$4,139
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $6,915 expenses = $2,776 out of pocket
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%
$9,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,139
Total Expenses
$6,915
Mortgage P&I
121%
$4,988
Property Taxes
12%
$501
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0