Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $436k initial cash invested.
-20.25%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$6,357
Rent
-$7,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,357 income − $13,724 expenses = $7,367 out of pocket
Investment Breakdown
|
Purchase Price
$2079k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$416k
Closing costs
1%
$20,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,357
Total Expenses
$13,724
Mortgage P&I
166%
$10,559
Property Taxes
12%
$744
Home Insurance
12%
$768
HOA
0%
$0
Property Management
10%
$636
CapEx
5%
$318
Vacancy
6%
$381
Maintenance
5%
$318
Other
0%
$0