Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.39% first-year return on $461k initial cash invested.
-26.39%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$6,756
Rent
-$10,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $16,893 expenses = $10,137 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,756
Total Expenses
$16,893
Mortgage P&I
163%
$10,984
Property Taxes
50%
$3,384
Home Insurance
11%
$768
HOA
0%
$0
Property Management
10%
$676
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0