Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.29% first-year return on $436k initial cash invested.
-29.29%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$4,934
Rent
-$10,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $15,578 expenses = $10,644 out of pocket
Investment Breakdown
|
Purchase Price
$2076k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$415k
Closing costs
1%
$20,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,934
Total Expenses
$15,578
Mortgage P&I
232%
$11,447
Property Taxes
42%
$2,096
Home Insurance
15%
$752
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0