Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $430k initial cash invested.
-15.64%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$7,922
Rent
-$5,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,922 income − $13,532 expenses = $5,610 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$410k
Closing costs
1%
$20,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,922
Total Expenses
$13,532
Mortgage P&I
131%
$10,380
Property Taxes
5%
$376
Home Insurance
9%
$717
HOA
0%
$0
Property Management
10%
$792
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0