Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $446k initial cash invested.
-23.75%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$7,725
Rent
-$8,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,725 income − $16,549 expenses = $8,824 out of pocket
Investment Breakdown
|
Purchase Price
$2123k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$425k
Closing costs
1%
$21,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,725
Total Expenses
$16,549
Mortgage P&I
134%
$10,389
Property Taxes
44%
$3,384
Home Insurance
10%
$768
HOA
0%
$0
Property Management
10%
$772
CapEx
5%
$386
Vacancy
6%
$464
Maintenance
5%
$386
Other
0%
$0