Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.68% first-year return on $438k initial cash invested.
-20.68%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$6,199
Rent
-$7,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,199 income − $13,753 expenses = $7,554 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%
$20,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,199
Total Expenses
$13,753
Mortgage P&I
168%
$10,400
Property Taxes
20%
$1,269
Home Insurance
8%
$472
HOA
0%
$0
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0