Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $439k initial cash invested.
-24.27%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$7,721
Rent
-$8,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,721 income − $16,603 expenses = $8,882 out of pocket
Investment Breakdown
|
Purchase Price
$2092k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,721
Total Expenses
$16,603
Mortgage P&I
138%
$10,623
Property Taxes
42%
$3,238
Home Insurance
10%
$735
HOA
0%
$0
Property Management
10%
$772
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0