Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $431k initial cash invested.
-18.04%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$7,855
Rent
-$6,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,855 income − $14,333 expenses = $6,478 out of pocket
Investment Breakdown
|
Purchase Price
$2053k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$411k
Closing costs
1%
$20,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,855
Total Expenses
$14,333
Mortgage P&I
130%
$10,199
Property Taxes
17%
$1,356
Home Insurance
9%
$735
HOA
0%
$0
Property Management
10%
$786
CapEx
5%
$393
Vacancy
6%
$471
Maintenance
5%
$393
Other
0%
$0