Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $427k initial cash invested.
-22.66%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$4,968
Rent
-$8,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,968 income − $13,031 expenses = $8,063 out of pocket
Investment Breakdown
|
Purchase Price
$2033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$407k
Closing costs
1%
$20,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,968
Total Expenses
$13,031
Mortgage P&I
204%
$10,156
Property Taxes
11%
$569
Home Insurance
20%
$1,015
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0