Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.41% first-year return on $452k initial cash invested.
-26.41%
Cash On Cash
1.02%
Cap Rate
0.16
DSCR
$4,453
Rent
-$9,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,453 income − $14,390 expenses = $9,937 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,453
Total Expenses
$14,390
Mortgage P&I
259%
$11,547
Property Taxes
21%
$933
Home Insurance
17%
$752
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0