Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.3% first-year return on $436k initial cash invested.
-25.3%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$5,629
Rent
-$9,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,629 income − $14,817 expenses = $9,188 out of pocket
Investment Breakdown
|
Purchase Price
$2075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$415k
Closing costs
1%
$20,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,629
Total Expenses
$14,817
Mortgage P&I
183%
$10,289
Property Taxes
39%
$2,185
Home Insurance
12%
$665
HOA
4%
$215
Property Management
10%
$563
CapEx
5%
$281
Vacancy
6%
$338
Maintenance
5%
$281
Other
0%
$0