Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.93% first-year return on $455k initial cash invested.
-27.93%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$4,091
Rent
-$10,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $14,691 expenses = $10,600 out of pocket
Investment Breakdown
|
Purchase Price
$2168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$434k
Closing costs
1%
$21,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,091
Total Expenses
$14,691
Mortgage P&I
285%
$11,643
Property Taxes
29%
$1,183
Home Insurance
20%
$801
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$245
Maintenance
5%
$205
Other
0%
$0