Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23% first-year return on $426k initial cash invested.
-23%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$5,751
Rent
-$8,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,751 income − $13,913 expenses = $8,162 out of pocket
Investment Breakdown
|
Purchase Price
$2028k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$406k
Closing costs
1%
$20,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,751
Total Expenses
$13,913
Mortgage P&I
184%
$10,601
Property Taxes
20%
$1,134
Home Insurance
12%
$682
HOA
0%
$0
Property Management
10%
$575
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0