Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.92% first-year return on $422k initial cash invested.
-26.92%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$3,606
Rent
-$9,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $13,081 expenses = $9,475 out of pocket
Investment Breakdown
|
Purchase Price
$2011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$402k
Closing costs
1%
$20,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,606
Total Expenses
$13,081
Mortgage P&I
278%
$10,026
Property Taxes
39%
$1,419
Home Insurance
19%
$699
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0