Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.48% first-year return on $428k initial cash invested.
-20.48%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$6,314
Rent
-$7,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,314 income − $13,615 expenses = $7,301 out of pocket
Investment Breakdown
|
Purchase Price
$2037k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$407k
Closing costs
1%
$20,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,314
Total Expenses
$13,615
Mortgage P&I
160%
$10,130
Property Taxes
17%
$1,091
Home Insurance
12%
$752
HOA
0%
$0
Property Management
10%
$631
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0