Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $451k initial cash invested.
-22.69%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$6,982
Rent
-$8,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,982 income − $15,516 expenses = $8,534 out of pocket
Investment Breakdown
|
Purchase Price
$2149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$430k
Closing costs
1%
$21,488
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,982
Total Expenses
$15,516
Mortgage P&I
164%
$11,468
Property Taxes
20%
$1,430
Home Insurance
12%
$803
HOA
0%
$0
Property Management
10%
$698
CapEx
5%
$349
Vacancy
6%
$419
Maintenance
5%
$349
Other
0%
$0