Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.47% first-year return on $432k initial cash invested.
-22.47%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$6,528
Rent
-$8,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,528 income − $14,616 expenses = $8,088 out of pocket
Investment Breakdown
|
Purchase Price
$2057k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$411k
Closing costs
1%
$20,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,528
Total Expenses
$14,616
Mortgage P&I
159%
$10,367
Property Taxes
19%
$1,232
Home Insurance
13%
$875
HOA
7%
$445
Property Management
10%
$653
CapEx
5%
$326
Vacancy
6%
$392
Maintenance
5%
$326
Other
0%
$0