Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.79% first-year return on $439k initial cash invested.
-22.79%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$6,969
Rent
-$8,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,969 income − $15,311 expenses = $8,342 out of pocket
Investment Breakdown
|
Purchase Price
$2092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,969
Total Expenses
$15,311
Mortgage P&I
149%
$10,378
Property Taxes
34%
$2,370
Home Insurance
11%
$752
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$348
Vacancy
6%
$418
Maintenance
5%
$348
Other
0%
$0