Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $431k initial cash invested.
-26.23%
Cash On Cash
1.37%
Cap Rate
0.2
DSCR
$4,870
Rent
-$9,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $14,298 expenses = $9,428 out of pocket
Investment Breakdown
|
Purchase Price
$2054k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$411k
Closing costs
1%
$20,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,870
Total Expenses
$14,298
Mortgage P&I
237%
$11,529
Property Taxes
10%
$494
Home Insurance
15%
$733
HOA
6%
$275
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0