Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.18% first-year return on $437k initial cash invested.
-29.18%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$3,941
Rent
-$10,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,941 income − $14,567 expenses = $10,626 out of pocket
Investment Breakdown
|
Purchase Price
$2081k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$416k
Closing costs
1%
$20,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,941
Total Expenses
$14,567
Mortgage P&I
266%
$10,488
Property Taxes
49%
$1,932
Home Insurance
19%
$768
HOA
9%
$355
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0