Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $459k initial cash invested.
-21.96%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$5,841
Rent
-$8,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,841 income − $14,231 expenses = $8,390 out of pocket
Investment Breakdown
|
Purchase Price
$2184k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$437k
Closing costs
1%
$21,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,841
Total Expenses
$14,231
Mortgage P&I
193%
$11,246
Property Taxes
11%
$642
Home Insurance
14%
$804
HOA
0%
$21
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0