Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.8% first-year return on $210k initial cash invested.
-21.8%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,074
Rent
-$3,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,074
Total Expenses
$6,889
Mortgage P&I
156%
$4,785
Property Taxes
20%
$623
Home Insurance
11%
$350
HOA
11%
$332
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0