Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.72% first-year return on $428k initial cash invested.
-28.72%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$4,799
Rent
-$10,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,799 income − $15,052 expenses = $10,253 out of pocket
Investment Breakdown
|
Purchase Price
$2040k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$408k
Closing costs
1%
$20,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,799
Total Expenses
$15,052
Mortgage P&I
217%
$10,431
Property Taxes
51%
$2,465
Home Insurance
19%
$908
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0