Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.38% first-year return on $456k initial cash invested.
-26.38%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$7,396
Rent
-$10,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,396 income − $17,424 expenses = $10,028 out of pocket
Investment Breakdown
|
Purchase Price
$2173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$435k
Closing costs
1%
$21,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,396
Total Expenses
$17,424
Mortgage P&I
161%
$11,899
Property Taxes
37%
$2,728
Home Insurance
12%
$873
HOA
0%
$0
Property Management
10%
$740
CapEx
5%
$370
Vacancy
6%
$444
Maintenance
5%
$370
Other
0%
$0