Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $439k initial cash invested.
-22.09%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,544
Rent
-$8,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $13,622 expenses = $8,078 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,544
Total Expenses
$13,622
Mortgage P&I
192%
$10,626
Property Taxes
13%
$717
Home Insurance
14%
$788
HOA
1%
$50
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0