Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $441k initial cash invested.
-23.09%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$5,059
Rent
-$8,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,059 income − $13,550 expenses = $8,491 out of pocket
Investment Breakdown
|
Purchase Price
$2101k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$21,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,059
Total Expenses
$13,550
Mortgage P&I
208%
$10,522
Property Taxes
19%
$960
Home Insurance
15%
$752
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0