Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.49% first-year return on $452k initial cash invested.
-25.49%
Cash On Cash
1.46%
Cap Rate
0.22
DSCR
$7,103
Rent
-$9,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,103 income − $16,710 expenses = $9,607 out of pocket
Investment Breakdown
|
Purchase Price
$2154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$431k
Closing costs
1%
$21,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,103
Total Expenses
$16,710
Mortgage P&I
167%
$11,875
Property Taxes
31%
$2,182
Home Insurance
11%
$770
HOA
1%
$37
Property Management
10%
$710
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0