Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $439k initial cash invested.
-22.83%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$5,629
Rent
-$8,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,629 income − $13,980 expenses = $8,351 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,629
Total Expenses
$13,980
Mortgage P&I
184%
$10,343
Property Taxes
25%
$1,411
Home Insurance
14%
$763
HOA
0%
$0
Property Management
10%
$563
CapEx
5%
$281
Vacancy
6%
$338
Maintenance
5%
$281
Other
0%
$0