Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $441k initial cash invested.
-20.71%
Cash On Cash
2.65%
Cap Rate
0.39
DSCR
$9,291
Rent
-$7,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,291 income − $16,895 expenses = $7,604 out of pocket
Investment Breakdown
|
Purchase Price
$2098k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,291
Total Expenses
$16,895
Mortgage P&I
127%
$11,769
Property Taxes
21%
$1,976
Home Insurance
8%
$734
HOA
0%
$0
Property Management
10%
$929
CapEx
5%
$465
Vacancy
6%
$557
Maintenance
5%
$465
Other
0%
$0