Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.4% first-year return on $431k initial cash invested.
-21.4%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$6,141
Rent
-$7,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,141 income − $13,818 expenses = $7,677 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$410k
Closing costs
1%
$20,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,141
Total Expenses
$13,818
Mortgage P&I
168%
$10,287
Property Taxes
20%
$1,217
Home Insurance
12%
$718
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0