Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.6% first-year return on $428k initial cash invested.
-23.6%
Cash On Cash
1.52%
Cap Rate
0.24
DSCR
$6,332
Rent
-$8,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,332 income − $14,753 expenses = $8,421 out of pocket
Investment Breakdown
|
Purchase Price
$2039k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$408k
Closing costs
1%
$20,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,332
Total Expenses
$14,753
Mortgage P&I
169%
$10,689
Property Taxes
26%
$1,647
Home Insurance
12%
$770
HOA
0%
$0
Property Management
10%
$633
CapEx
5%
$317
Vacancy
6%
$380
Maintenance
5%
$317
Other
0%
$0