Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.67% first-year return on $431k initial cash invested.
-25.67%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$5,594
Rent
-$9,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $14,802 expenses = $9,208 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$410k
Closing costs
1%
$20,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,594
Total Expenses
$14,802
Mortgage P&I
191%
$10,664
Property Taxes
35%
$1,965
Home Insurance
13%
$718
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0