Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $420k initial cash invested.
-21.86%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$4,348
Rent
-$7,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $11,990 expenses = $7,642 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,348
Total Expenses
$11,990
Mortgage P&I
232%
$10,068
Property Taxes
2%
$93
Home Insurance
16%
$699
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0