Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $431k initial cash invested.
-19.55%
Cash On Cash
2.82%
Cap Rate
0.42
DSCR
$8,545
Rent
-$7,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,545 income − $15,572 expenses = $7,027 out of pocket
Investment Breakdown
|
Purchase Price
$2054k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$411k
Closing costs
1%
$20,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,545
Total Expenses
$15,572
Mortgage P&I
134%
$11,419
Property Taxes
6%
$501
Home Insurance
9%
$770
HOA
8%
$661
Property Management
10%
$854
CapEx
5%
$427
Vacancy
6%
$513
Maintenance
5%
$427
Other
0%
$0