Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.95% first-year return on $437k initial cash invested.
-27.95%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$4,891
Rent
-$10,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,891 income − $15,071 expenses = $10,180 out of pocket
Investment Breakdown
|
Purchase Price
$2081k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$416k
Closing costs
1%
$20,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,891
Total Expenses
$15,071
Mortgage P&I
228%
$11,131
Property Taxes
33%
$1,627
Home Insurance
21%
$1,041
HOA
0%
$0
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$293
Maintenance
5%
$245
Other
0%
$0