Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.43% first-year return on $440k initial cash invested.
-27.43%
Cash On Cash
1.12%
Cap Rate
0.17
DSCR
$7,443
Rent
-$10,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,443 income − $17,504 expenses = $10,061 out of pocket
Investment Breakdown
|
Purchase Price
$2096k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,443
Total Expenses
$17,504
Mortgage P&I
157%
$11,651
Property Taxes
26%
$1,947
Home Insurance
16%
$1,155
HOA
11%
$816
Property Management
10%
$744
CapEx
5%
$372
Vacancy
6%
$447
Maintenance
5%
$372
Other
0%
$0