Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $436k initial cash invested.
-19.27%
Cash On Cash
2.6%
Cap Rate
0.4
DSCR
$7,086
Rent
-$6,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,086 income − $14,082 expenses = $6,996 out of pocket
Investment Breakdown
|
Purchase Price
$2075k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$415k
Closing costs
1%
$20,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,086
Total Expenses
$14,082
Mortgage P&I
157%
$11,145
Property Taxes
5%
$369
Home Insurance
10%
$726
HOA
0%
$0
Property Management
10%
$709
CapEx
5%
$354
Vacancy
6%
$425
Maintenance
5%
$354
Other
0%
$0