Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.44% first-year return on $457k initial cash invested.
-27.44%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$5,327
Rent
-$10,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,327 income − $15,765 expenses = $10,438 out of pocket
Investment Breakdown
|
Purchase Price
$2174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$435k
Closing costs
1%
$21,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,327
Total Expenses
$15,765
Mortgage P&I
204%
$10,878
Property Taxes
40%
$2,125
Home Insurance
15%
$782
HOA
11%
$595
Property Management
10%
$533
CapEx
5%
$266
Vacancy
6%
$320
Maintenance
5%
$266
Other
0%
$0