Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.8% first-year return on $420k initial cash invested.
-28.8%
Cash On Cash
0.81%
Cap Rate
0.12
DSCR
$2,761
Rent
-$10,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $12,841 expenses = $10,080 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,761
Total Expenses
$12,841
Mortgage P&I
409%
$11,286
Property Taxes
5%
$137
Home Insurance
25%
$700
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0