Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $441k initial cash invested.
-21.71%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$4,997
Rent
-$7,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,997 income − $12,976 expenses = $7,979 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,997
Total Expenses
$12,976
Mortgage P&I
211%
$10,527
Property Taxes
8%
$414
Home Insurance
15%
$735
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0