Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $420k initial cash invested.
-20.88%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$5,424
Rent
-$7,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $12,727 expenses = $7,303 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,424
Total Expenses
$12,727
Mortgage P&I
192%
$10,398
Property Taxes
4%
$220
Home Insurance
13%
$700
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0