Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.51% first-year return on $444k initial cash invested.
-26.51%
Cash On Cash
1.29%
Cap Rate
0.19
DSCR
$6,574
Rent
-$9,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,574 income − $16,378 expenses = $9,804 out of pocket
Investment Breakdown
|
Purchase Price
$2113k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$423k
Closing costs
1%
$21,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,574
Total Expenses
$16,378
Mortgage P&I
179%
$11,743
Property Taxes
33%
$2,158
Home Insurance
12%
$768
HOA
0%
$0
Property Management
10%
$657
CapEx
5%
$329
Vacancy
6%
$394
Maintenance
5%
$329
Other
0%
$0