Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.14% first-year return on $420k initial cash invested.
-25.14%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,831
Rent
-$8,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,831 income − $14,631 expenses = $8,800 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,831
Total Expenses
$14,631
Mortgage P&I
170%
$9,923
Property Taxes
41%
$2,413
Home Insurance
12%
$700
HOA
1%
$78
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0