Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.51% first-year return on $440k initial cash invested.
-27.51%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$3,116
Rent
-$10,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $13,203 expenses = $10,087 out of pocket
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,116
Total Expenses
$13,203
Mortgage P&I
338%
$10,546
Property Taxes
33%
$1,013
Home Insurance
24%
$733
HOA
3%
$100
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0