Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $457k initial cash invested.
-19.01%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$6,792
Rent
-$7,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,792 income − $14,028 expenses = $7,236 out of pocket
Investment Breakdown
|
Purchase Price
$2175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$435k
Closing costs
1%
$21,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,792
Total Expenses
$14,028
Mortgage P&I
161%
$10,904
Property Taxes
9%
$596
Home Insurance
11%
$761
HOA
0%
$0
Property Management
10%
$679
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0