Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.19% first-year return on $452k initial cash invested.
-22.19%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$7,737
Rent
-$8,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,737 income − $16,086 expenses = $8,349 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,737
Total Expenses
$16,086
Mortgage P&I
140%
$10,794
Property Taxes
26%
$2,007
Home Insurance
10%
$752
HOA
7%
$521
Property Management
10%
$774
CapEx
5%
$387
Vacancy
6%
$464
Maintenance
5%
$387
Other
0%
$0