Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.57% first-year return on $446k initial cash invested.
-27.57%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$5,255
Rent
-$10,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,255 income − $15,502 expenses = $10,247 out of pocket
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,255
Total Expenses
$15,502
Mortgage P&I
216%
$11,336
Property Taxes
41%
$2,151
Home Insurance
12%
$648
HOA
0%
$0
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0