Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.27% first-year return on $451k initial cash invested.
-24.27%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$5,982
Rent
-$9,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,982 income − $15,101 expenses = $9,119 out of pocket
Investment Breakdown
|
Purchase Price
$2147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$429k
Closing costs
1%
$21,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,982
Total Expenses
$15,101
Mortgage P&I
181%
$10,846
Property Taxes
32%
$1,934
Home Insurance
13%
$766
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0