Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $425k initial cash invested.
-22.07%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$7,889
Rent
-$7,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,889 income − $15,697 expenses = $7,808 out of pocket
Investment Breakdown
|
Purchase Price
$2022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$404k
Closing costs
1%
$20,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,889
Total Expenses
$15,697
Mortgage P&I
126%
$9,959
Property Taxes
38%
$3,006
Home Insurance
9%
$682
HOA
0%
$0
Property Management
10%
$789
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0