Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $421k initial cash invested.
-22%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,847
Rent
-$7,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $13,572 expenses = $7,725 out of pocket
Investment Breakdown
|
Purchase Price
$2007k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,847
Total Expenses
$13,572
Mortgage P&I
173%
$10,142
Property Taxes
21%
$1,212
Home Insurance
12%
$698
HOA
0%
$0
Property Management
10%
$585
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0