Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.75% first-year return on $438k initial cash invested.
-26.75%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$3,753
Rent
-$9,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $13,522 expenses = $9,769 out of pocket
Investment Breakdown
|
Purchase Price
$2087k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$417k
Closing costs
1%
$20,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,753
Total Expenses
$13,522
Mortgage P&I
282%
$10,597
Property Taxes
30%
$1,136
Home Insurance
21%
$788
HOA
1%
$25
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0