Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $433k initial cash invested.
-18.73%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$6,917
Rent
-$6,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,917 income − $13,679 expenses = $6,762 out of pocket
Investment Breakdown
|
Purchase Price
$2063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$413k
Closing costs
1%
$20,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,917
Total Expenses
$13,679
Mortgage P&I
148%
$10,255
Property Taxes
14%
$960
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$692
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0