Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $210k initial cash invested.
-20.61%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$3,442
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $7,048 expenses = $3,606 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,442
Total Expenses
$7,048
Mortgage P&I
144%
$4,961
Property Taxes
24%
$824
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0