Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.45% first-year return on $428k initial cash invested.
-24.45%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$5,669
Rent
-$8,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,669 income − $14,386 expenses = $8,717 out of pocket
Investment Breakdown
|
Purchase Price
$2037k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$407k
Closing costs
1%
$20,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,669
Total Expenses
$14,386
Mortgage P&I
180%
$10,202
Property Taxes
36%
$2,063
Home Insurance
11%
$648
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0