Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $441k initial cash invested.
-20.4%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$5,680
Rent
-$7,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,680 income − $13,175 expenses = $7,495 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,680
Total Expenses
$13,175
Mortgage P&I
183%
$10,407
Property Taxes
10%
$556
Home Insurance
13%
$735
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0