Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.2% first-year return on $440k initial cash invested.
-27.2%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$4,566
Rent
-$9,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,566 income − $14,544 expenses = $9,978 out of pocket
Investment Breakdown
|
Purchase Price
$2097k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,566
Total Expenses
$14,544
Mortgage P&I
234%
$10,698
Property Taxes
42%
$1,907
Home Insurance
16%
$752
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0