Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.7% first-year return on $431k initial cash invested.
-22.7%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,879
Rent
-$8,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,879 income − $14,036 expenses = $8,157 out of pocket
Investment Breakdown
|
Purchase Price
$2053k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$411k
Closing costs
1%
$20,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,879
Total Expenses
$14,036
Mortgage P&I
175%
$10,317
Property Taxes
25%
$1,457
Home Insurance
12%
$733
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0