Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $431k initial cash invested.
-19.6%
Cash On Cash
2.84%
Cap Rate
0.43
DSCR
$9,898
Rent
-$7,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,898 income − $16,936 expenses = $7,038 out of pocket
Investment Breakdown
|
Purchase Price
$2052k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$410k
Closing costs
1%
$20,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,898
Total Expenses
$16,936
Mortgage P&I
115%
$11,406
Property Taxes
15%
$1,522
Home Insurance
8%
$752
HOA
7%
$682
Property Management
10%
$990
CapEx
5%
$495
Vacancy
6%
$594
Maintenance
5%
$495
Other
0%
$0