Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.25% first-year return on $428k initial cash invested.
-26.25%
Cash On Cash
1.35%
Cap Rate
0.2
DSCR
$6,422
Rent
-$9,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,422 income − $15,789 expenses = $9,367 out of pocket
Investment Breakdown
|
Purchase Price
$2039k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$408k
Closing costs
1%
$20,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,422
Total Expenses
$15,789
Mortgage P&I
177%
$11,335
Property Taxes
29%
$1,844
Home Insurance
12%
$770
HOA
3%
$171
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0