Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.61% first-year return on $434k initial cash invested.
-23.61%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$5,652
Rent
-$8,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $14,200 expenses = $8,548 out of pocket
Investment Breakdown
|
Purchase Price
$2069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$414k
Closing costs
1%
$20,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,652
Total Expenses
$14,200
Mortgage P&I
182%
$10,280
Property Taxes
30%
$1,719
Home Insurance
13%
$731
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0