Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.25% first-year return on $443k initial cash invested.
-25.25%
Cash On Cash
1.53%
Cap Rate
0.23
DSCR
$4,763
Rent
-$9,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,763 income − $14,089 expenses = $9,326 out of pocket
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$422k
Closing costs
1%
$21,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,763
Total Expenses
$14,089
Mortgage P&I
247%
$11,782
Property Taxes
4%
$202
Home Insurance
16%
$770
HOA
2%
$97
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0