Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.07% first-year return on $451k initial cash invested.
-25.07%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$6,498
Rent
-$9,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,498 income − $15,926 expenses = $9,428 out of pocket
Investment Breakdown
|
Purchase Price
$2149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$430k
Closing costs
1%
$21,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,498
Total Expenses
$15,926
Mortgage P&I
167%
$10,883
Property Taxes
33%
$2,113
Home Insurance
12%
$752
HOA
8%
$488
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0