Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.27% first-year return on $421k initial cash invested.
-26.27%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$2,564
Rent
-$9,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $11,783 expenses = $9,219 out of pocket
Investment Breakdown
|
Purchase Price
$2006k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$401k
Closing costs
1%
$20,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,564
Total Expenses
$11,783
Mortgage P&I
399%
$10,236
Property Taxes
8%
$199
Home Insurance
27%
$682
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0