Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $458k initial cash invested.
-21.82%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$6,155
Rent
-$8,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,155 income − $14,483 expenses = $8,328 out of pocket
Investment Breakdown
|
Purchase Price
$2181k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$436k
Closing costs
1%
$21,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,155
Total Expenses
$14,483
Mortgage P&I
176%
$10,846
Property Taxes
23%
$1,406
Home Insurance
10%
$630
HOA
0%
$0
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$369
Maintenance
5%
$308
Other
0%
$0