Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.8% first-year return on $420k initial cash invested.
-25.8%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,764
Rent
-$9,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $12,793 expenses = $9,029 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,764
Total Expenses
$12,793
Mortgage P&I
281%
$10,591
Property Taxes
14%
$524
Home Insurance
19%
$700
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0