Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.62% first-year return on $438k initial cash invested.
-30.62%
Cash On Cash
0.43%
Cap Rate
0.06
DSCR
$4,579
Rent
-$11,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $15,752 expenses = $11,173 out of pocket
Investment Breakdown
|
Purchase Price
$2085k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$417k
Closing costs
1%
$20,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,579
Total Expenses
$15,752
Mortgage P&I
255%
$11,695
Property Taxes
46%
$2,114
Home Insurance
16%
$752
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0