Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.77% first-year return on $441k initial cash invested.
-29.77%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,676
Rent
-$10,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $15,616 expenses = $10,940 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,676
Total Expenses
$15,616
Mortgage P&I
248%
$11,582
Property Taxes
45%
$2,082
Home Insurance
16%
$735
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0