Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $441k initial cash invested.
-20.76%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$5,855
Rent
-$7,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,855 income − $13,480 expenses = $7,625 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,855
Total Expenses
$13,480
Mortgage P&I
181%
$10,573
Property Taxes
9%
$532
Home Insurance
13%
$735
HOA
2%
$117
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$351
Maintenance
5%
$293
Other
0%
$0