Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.07% first-year return on $441k initial cash invested.
-23.07%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$6,402
Rent
-$8,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,402 income − $14,877 expenses = $8,475 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,402
Total Expenses
$14,877
Mortgage P&I
163%
$10,446
Property Taxes
33%
$2,113
Home Insurance
10%
$654
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0