Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.85% first-year return on $441k initial cash invested.
-18.85%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$7,970
Rent
-$6,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,970 income − $14,891 expenses = $6,921 out of pocket
Investment Breakdown
|
Purchase Price
$2098k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,970
Total Expenses
$14,891
Mortgage P&I
133%
$10,572
Property Taxes
19%
$1,496
Home Insurance
9%
$752
HOA
0%
$0
Property Management
10%
$797
CapEx
5%
$398
Vacancy
6%
$478
Maintenance
5%
$398
Other
0%
$0