Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.96% first-year return on $438k initial cash invested.
-28.96%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$3,772
Rent
-$10,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $14,350 expenses = $10,578 out of pocket
Investment Breakdown
|
Purchase Price
$2087k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$417k
Closing costs
1%
$20,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,772
Total Expenses
$14,350
Mortgage P&I
278%
$10,472
Property Taxes
50%
$1,899
Home Insurance
20%
$752
HOA
7%
$246
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0