Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.42% first-year return on $452k initial cash invested.
-27.42%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,415
Rent
-$10,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $12,733 expenses = $10,318 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$12,733
Mortgage P&I
438%
$10,570
Property Taxes
32%
$782
Home Insurance
31%
$752
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0