Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.87% first-year return on $416k initial cash invested.
-25.87%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$3,432
Rent
-$8,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $12,402 expenses = $8,970 out of pocket
Investment Breakdown
|
Purchase Price
$1981k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$396k
Closing costs
1%
$19,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,432
Total Expenses
$12,402
Mortgage P&I
289%
$9,932
Property Taxes
31%
$1,069
Home Insurance
15%
$508
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0