Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -33.12% first-year return on $422k initial cash invested.
-33.12%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$2,809
Rent
-$11,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $14,462 expenses = $11,653 out of pocket
Investment Breakdown
|
Purchase Price
$2011k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$402k
Closing costs
1%
$20,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,809
Total Expenses
$14,462
Mortgage P&I
395%
$11,089
Property Taxes
68%
$1,908
Home Insurance
26%
$735
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0