Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.5% first-year return on $447k initial cash invested.
-27.5%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,532
Rent
-$10,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $13,770 expenses = $10,238 out of pocket
Investment Breakdown
|
Purchase Price
$2128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$447k
Downpayment
20%
$426k
Closing costs
1%
$21,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,532
Total Expenses
$13,770
Mortgage P&I
308%
$10,895
Property Taxes
33%
$1,168
Home Insurance
22%
$788
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0