Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.93% first-year return on $456k initial cash invested.
-24.93%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$5,227
Rent
-$9,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $14,700 expenses = $9,473 out of pocket
Investment Breakdown
|
Purchase Price
$2171k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$434k
Closing costs
1%
$21,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,227
Total Expenses
$14,700
Mortgage P&I
208%
$10,860
Property Taxes
25%
$1,305
Home Insurance
15%
$805
HOA
7%
$371
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0