Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $430k initial cash invested.
-22.67%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,456
Rent
-$8,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,456 income − $13,585 expenses = $8,129 out of pocket
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$410k
Closing costs
1%
$20,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,456
Total Expenses
$13,585
Mortgage P&I
189%
$10,302
Property Taxes
23%
$1,238
Home Insurance
11%
$626
HOA
0%
$0
Property Management
10%
$546
CapEx
5%
$273
Vacancy
6%
$327
Maintenance
5%
$273
Other
0%
$0