Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.75% first-year return on $429k initial cash invested.
-27.75%
Cash On Cash
1.01%
Cap Rate
0.15
DSCR
$4,980
Rent
-$9,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $14,903 expenses = $9,923 out of pocket
Investment Breakdown
|
Purchase Price
$2043k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$429k
Downpayment
20%
$409k
Closing costs
1%
$20,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,980
Total Expenses
$14,903
Mortgage P&I
229%
$11,399
Property Taxes
29%
$1,457
Home Insurance
15%
$752
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0