Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.61% first-year return on $425k initial cash invested.
-20.61%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$6,470
Rent
-$7,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,470 income − $13,774 expenses = $7,304 out of pocket
Investment Breakdown
|
Purchase Price
$2025k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$405k
Closing costs
1%
$20,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,470
Total Expenses
$13,774
Mortgage P&I
160%
$10,384
Property Taxes
20%
$1,270
Home Insurance
7%
$437
HOA
0%
$0
Property Management
10%
$647
CapEx
5%
$324
Vacancy
6%
$388
Maintenance
5%
$324
Other
0%
$0