Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.02% first-year return on $443k initial cash invested.
-25.02%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$4,018
Rent
-$9,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $13,251 expenses = $9,233 out of pocket
Investment Breakdown
|
Purchase Price
$2109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$422k
Closing costs
1%
$21,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,018
Total Expenses
$13,251
Mortgage P&I
278%
$11,187
Property Taxes
6%
$249
Home Insurance
19%
$770
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0