Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.33% first-year return on $450k initial cash invested.
-26.33%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$5,212
Rent
-$9,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $15,077 expenses = $9,865 out of pocket
Investment Breakdown
|
Purchase Price
$2141k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$428k
Closing costs
1%
$21,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,212
Total Expenses
$15,077
Mortgage P&I
207%
$10,769
Property Taxes
42%
$2,182
Home Insurance
15%
$770
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0