Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $431k initial cash invested.
-24.25%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$7,356
Rent
-$8,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,356 income − $16,056 expenses = $8,700 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,356
Total Expenses
$16,056
Mortgage P&I
140%
$10,265
Property Taxes
43%
$3,160
Home Insurance
10%
$718
HOA
0%
$0
Property Management
10%
$736
CapEx
5%
$368
Vacancy
6%
$441
Maintenance
5%
$368
Other
0%
$0