Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $422k initial cash invested.
-19.77%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$7,908
Rent
-$6,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,908 income − $14,862 expenses = $6,954 out of pocket
Investment Breakdown
|
Purchase Price
$2010k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$402k
Closing costs
1%
$20,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,908
Total Expenses
$14,862
Mortgage P&I
130%
$10,278
Property Taxes
23%
$1,812
Home Insurance
9%
$717
HOA
0%
$0
Property Management
10%
$791
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0