Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $438k initial cash invested.
-20.98%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$7,665
Rent
-$7,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,665 income − $15,331 expenses = $7,666 out of pocket
Investment Breakdown
|
Purchase Price
$2088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$418k
Closing costs
1%
$20,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,665
Total Expenses
$15,331
Mortgage P&I
137%
$10,464
Property Taxes
24%
$1,867
Home Insurance
8%
$593
HOA
5%
$415
Property Management
10%
$766
CapEx
5%
$383
Vacancy
6%
$460
Maintenance
5%
$383
Other
0%
$0