Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.56% first-year return on $433k initial cash invested.
-26.56%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$4,859
Rent
-$9,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,859 income − $14,434 expenses = $9,575 out of pocket
Investment Breakdown
|
Purchase Price
$2060k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$412k
Closing costs
1%
$20,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,859
Total Expenses
$14,434
Mortgage P&I
210%
$10,186
Property Taxes
47%
$2,286
Home Insurance
14%
$698
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0