Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.17% first-year return on $420k initial cash invested.
-29.17%
Cash On Cash
0.76%
Cap Rate
0.11
DSCR
$5,059
Rent
-$10,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,059 income − $15,268 expenses = $10,209 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,059
Total Expenses
$15,268
Mortgage P&I
222%
$11,219
Property Taxes
40%
$2,033
Home Insurance
14%
$700
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0