Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $436k initial cash invested.
-20.89%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$6,910
Rent
-$7,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,910 income − $14,507 expenses = $7,597 out of pocket
Investment Breakdown
|
Purchase Price
$2078k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$416k
Closing costs
1%
$20,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,910
Total Expenses
$14,507
Mortgage P&I
151%
$10,429
Property Taxes
21%
$1,429
Home Insurance
11%
$780
HOA
1%
$71
Property Management
10%
$691
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0