Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $441k initial cash invested.
-18.23%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$7,102
Rent
-$6,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,102 income − $13,802 expenses = $6,700 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,102
Total Expenses
$13,802
Mortgage P&I
149%
$10,591
Property Taxes
5%
$355
Home Insurance
10%
$735
HOA
4%
$275
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0