Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.49% first-year return on $441k initial cash invested.
-23.49%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,322
Rent
-$8,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $12,950 expenses = $8,628 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,322
Total Expenses
$12,950
Mortgage P&I
245%
$10,585
Property Taxes
12%
$507
Home Insurance
17%
$735
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0