Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.04% first-year return on $425k initial cash invested.
-25.04%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$6,061
Rent
-$8,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,061 income − $14,928 expenses = $8,867 out of pocket
Investment Breakdown
|
Purchase Price
$2024k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$405k
Closing costs
1%
$20,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,061
Total Expenses
$14,928
Mortgage P&I
167%
$10,123
Property Taxes
37%
$2,254
Home Insurance
12%
$735
HOA
4%
$240
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$364
Maintenance
5%
$303
Other
0%
$0