Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.34% first-year return on $452k initial cash invested.
-23.34%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$6,361
Rent
-$8,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,361 income − $15,157 expenses = $8,796 out of pocket
Investment Breakdown
|
Purchase Price
$2154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$431k
Closing costs
1%
$21,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,361
Total Expenses
$15,157
Mortgage P&I
171%
$10,853
Property Taxes
30%
$1,881
Home Insurance
12%
$769
HOA
0%
$0
Property Management
10%
$636
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0