Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $455k initial cash invested.
-25.11%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$6,694
Rent
-$9,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,694 income − $16,214 expenses = $9,520 out of pocket
Investment Breakdown
|
Purchase Price
$2167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$433k
Closing costs
1%
$21,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,694
Total Expenses
$16,214
Mortgage P&I
170%
$11,386
Property Taxes
35%
$2,320
Home Insurance
10%
$700
HOA
1%
$67
Property Management
10%
$669
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0