Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.13% first-year return on $445k initial cash invested.
-24.13%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$6,195
Rent
-$8,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,195 income − $15,143 expenses = $8,948 out of pocket
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$424k
Closing costs
1%
$21,192
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,195
Total Expenses
$15,143
Mortgage P&I
171%
$10,598
Property Taxes
35%
$2,163
Home Insurance
12%
$770
HOA
0%
$0
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0