Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.07% first-year return on $456k initial cash invested.
-19.07%
Cash On Cash
2.52%
Cap Rate
0.4
DSCR
$7,903
Rent
-$7,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,903 income − $15,146 expenses = $7,243 out of pocket
Investment Breakdown
|
Purchase Price
$2170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$434k
Closing costs
1%
$21,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,903
Total Expenses
$15,146
Mortgage P&I
144%
$11,405
Property Taxes
6%
$480
Home Insurance
10%
$803
HOA
5%
$404
Property Management
10%
$790
CapEx
5%
$395
Vacancy
6%
$474
Maintenance
5%
$395
Other
0%
$0