Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $456k initial cash invested.
-20.59%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$7,782
Rent
-$7,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,782 income − $15,606 expenses = $7,824 out of pocket
Investment Breakdown
|
Purchase Price
$2171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$434k
Closing costs
1%
$21,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,782
Total Expenses
$15,606
Mortgage P&I
149%
$11,556
Property Taxes
16%
$1,224
Home Insurance
10%
$803
HOA
0%
$0
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0