Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $421k initial cash invested.
-22.11%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$7,710
Rent
-$7,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,710 income − $15,465 expenses = $7,755 out of pocket
Investment Breakdown
|
Purchase Price
$2004k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,710
Total Expenses
$15,465
Mortgage P&I
140%
$10,799
Property Taxes
25%
$1,962
Home Insurance
9%
$698
HOA
0%
$0
Property Management
10%
$771
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0