Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $421k initial cash invested.
-15.61%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$7,892
Rent
-$5,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,892 income − $13,364 expenses = $5,472 out of pocket
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,892
Total Expenses
$13,364
Mortgage P&I
126%
$9,980
Property Taxes
7%
$543
Home Insurance
10%
$788
HOA
0%
$0
Property Management
10%
$789
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0