Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.7% first-year return on $428k initial cash invested.
-26.7%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$4,407
Rent
-$9,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,407 income − $13,941 expenses = $9,534 out of pocket
Investment Breakdown
|
Purchase Price
$2040k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$408k
Closing costs
1%
$20,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,407
Total Expenses
$13,941
Mortgage P&I
246%
$10,824
Property Taxes
27%
$1,204
Home Insurance
17%
$768
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0