Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.41% first-year return on $448k initial cash invested.
-25.41%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$4,941
Rent
-$9,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,941 income − $14,423 expenses = $9,482 out of pocket
Investment Breakdown
|
Purchase Price
$2132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$426k
Closing costs
1%
$21,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,941
Total Expenses
$14,423
Mortgage P&I
229%
$11,336
Property Taxes
20%
$1,007
Home Insurance
16%
$768
HOA
1%
$28
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0