Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.73% first-year return on $420k initial cash invested.
-26.73%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$5,009
Rent
-$9,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,009 income − $14,367 expenses = $9,358 out of pocket
Investment Breakdown
|
Purchase Price
$2001k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,009
Total Expenses
$14,367
Mortgage P&I
205%
$10,265
Property Taxes
41%
$2,065
Home Insurance
15%
$735
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$250
Vacancy
6%
$301
Maintenance
5%
$250
Other
0%
$0