Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $443k initial cash invested.
-17.63%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$7,811
Rent
-$6,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,811 income − $14,315 expenses = $6,504 out of pocket
Investment Breakdown
|
Purchase Price
$2109k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$422k
Closing costs
1%
$21,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,811
Total Expenses
$14,315
Mortgage P&I
137%
$10,731
Property Taxes
10%
$784
Home Insurance
10%
$768
HOA
0%
$0
Property Management
10%
$781
CapEx
5%
$391
Vacancy
6%
$469
Maintenance
5%
$391
Other
0%
$0