Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $420k initial cash invested.
-23.82%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$5,740
Rent
-$8,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,740 income − $14,078 expenses = $8,338 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,740
Total Expenses
$14,078
Mortgage P&I
179%
$10,272
Property Taxes
15%
$848
Home Insurance
12%
$700
HOA
13%
$766
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0