Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.06% first-year return on $444k initial cash invested.
-27.06%
Cash On Cash
1.18%
Cap Rate
0.17
DSCR
$3,875
Rent
-$10,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $13,878 expenses = $10,003 out of pocket
Investment Breakdown
|
Purchase Price
$2112k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$422k
Closing costs
1%
$21,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,875
Total Expenses
$13,878
Mortgage P&I
307%
$11,878
Property Taxes
6%
$222
Home Insurance
20%
$770
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0