Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.89% first-year return on $428k initial cash invested.
-26.89%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$5,722
Rent
-$9,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,722 income − $15,307 expenses = $9,585 out of pocket
Investment Breakdown
|
Purchase Price
$2037k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$407k
Closing costs
1%
$20,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,722
Total Expenses
$15,307
Mortgage P&I
181%
$10,341
Property Taxes
48%
$2,766
Home Insurance
12%
$713
HOA
0%
$0
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0