Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.32% first-year return on $445k initial cash invested.
-23.32%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,611
Rent
-$8,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $13,251 expenses = $8,640 out of pocket
Investment Breakdown
|
Purchase Price
$2117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$423k
Closing costs
1%
$21,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,611
Total Expenses
$13,251
Mortgage P&I
232%
$10,719
Property Taxes
15%
$676
Home Insurance
14%
$656
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0