Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.09% first-year return on $439k initial cash invested.
-22.09%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$6,158
Rent
-$8,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,158 income − $14,245 expenses = $8,087 out of pocket
Investment Breakdown
|
Purchase Price
$2092k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$418k
Closing costs
1%
$20,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,158
Total Expenses
$14,245
Mortgage P&I
171%
$10,529
Property Taxes
22%
$1,354
Home Insurance
12%
$761
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$369
Maintenance
5%
$308
Other
0%
$0