Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $421k initial cash invested.
-21.96%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$6,112
Rent
-$7,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,112 income − $13,815 expenses = $7,703 out of pocket
Investment Breakdown
|
Purchase Price
$2004k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,112
Total Expenses
$13,815
Mortgage P&I
173%
$10,585
Property Taxes
13%
$796
Home Insurance
12%
$744
HOA
2%
$100
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0