Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.04% first-year return on $452k initial cash invested.
-18.04%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$7,561
Rent
-$6,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,561 income − $14,359 expenses = $6,798 out of pocket
Investment Breakdown
|
Purchase Price
$2153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$431k
Closing costs
1%
$21,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,561
Total Expenses
$14,359
Mortgage P&I
144%
$10,893
Property Taxes
11%
$852
Home Insurance
9%
$648
HOA
0%
$0
Property Management
10%
$756
CapEx
5%
$378
Vacancy
6%
$454
Maintenance
5%
$378
Other
0%
$0