Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.26% first-year return on $421k initial cash invested.
-27.26%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,308
Rent
-$9,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $13,865 expenses = $9,557 out of pocket
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,308
Total Expenses
$13,865
Mortgage P&I
233%
$10,051
Property Taxes
37%
$1,603
Home Insurance
17%
$733
HOA
8%
$359
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0