Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.11% first-year return on $458k initial cash invested.
-25.11%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,678
Rent
-$9,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,678 income − $15,267 expenses = $9,589 out of pocket
Investment Breakdown
|
Purchase Price
$2182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$436k
Closing costs
1%
$21,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,678
Total Expenses
$15,267
Mortgage P&I
195%
$11,050
Property Taxes
35%
$1,970
Home Insurance
14%
$770
HOA
0%
$0
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0