Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.96% first-year return on $421k initial cash invested.
-29.96%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$4,156
Rent
-$10,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $14,658 expenses = $10,502 out of pocket
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,156
Total Expenses
$14,658
Mortgage P&I
260%
$10,794
Property Taxes
49%
$2,048
Home Insurance
18%
$735
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0