Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $433k initial cash invested.
-20.77%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$5,741
Rent
-$7,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,741 income − $13,242 expenses = $7,501 out of pocket
Investment Breakdown
|
Purchase Price
$2064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$413k
Closing costs
1%
$20,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,741
Total Expenses
$13,242
Mortgage P&I
180%
$10,320
Property Taxes
12%
$696
Home Insurance
13%
$734
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0