Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.53% first-year return on $434k initial cash invested.
-26.53%
Cash On Cash
1.28%
Cap Rate
0.19
DSCR
$6,939
Rent
-$9,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,939 income − $16,532 expenses = $9,593 out of pocket
Investment Breakdown
|
Purchase Price
$2066k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$413k
Closing costs
1%
$20,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,939
Total Expenses
$16,532
Mortgage P&I
165%
$11,449
Property Taxes
30%
$2,082
Home Insurance
11%
$747
HOA
6%
$450
Property Management
10%
$694
CapEx
5%
$347
Vacancy
6%
$416
Maintenance
5%
$347
Other
0%
$0