Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.01% first-year return on $444k initial cash invested.
-24.01%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$6,571
Rent
-$8,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,571 income − $15,453 expenses = $8,882 out of pocket
Investment Breakdown
|
Purchase Price
$2114k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$423k
Closing costs
1%
$21,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,571
Total Expenses
$15,453
Mortgage P&I
165%
$10,811
Property Taxes
33%
$2,163
Home Insurance
12%
$770
HOA
0%
$0
Property Management
10%
$657
CapEx
5%
$329
Vacancy
6%
$394
Maintenance
5%
$329
Other
0%
$0