Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.14% first-year return on $422k initial cash invested.
-25.14%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$7,410
Rent
-$8,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,410 income − $16,255 expenses = $8,845 out of pocket
Investment Breakdown
|
Purchase Price
$2010k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$402k
Closing costs
1%
$20,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,410
Total Expenses
$16,255
Mortgage P&I
144%
$10,663
Property Taxes
36%
$2,704
Home Insurance
13%
$962
HOA
0%
$0
Property Management
10%
$741
CapEx
5%
$370
Vacancy
6%
$445
Maintenance
5%
$370
Other
0%
$0