Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $441k initial cash invested.
-21.21%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,770
Rent
-$7,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,770 income − $13,564 expenses = $7,794 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,770
Total Expenses
$13,564
Mortgage P&I
182%
$10,516
Property Taxes
14%
$810
Home Insurance
13%
$735
HOA
0%
$4
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0