Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $439k initial cash invested.
-22.74%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$6,043
Rent
-$8,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,043 income − $14,355 expenses = $8,312 out of pocket
Investment Breakdown
|
Purchase Price
$2088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,043
Total Expenses
$14,355
Mortgage P&I
173%
$10,432
Property Taxes
20%
$1,180
Home Insurance
12%
$732
HOA
7%
$440
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0