Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.26% first-year return on $451k initial cash invested.
-28.26%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$4,773
Rent
-$10,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $15,403 expenses = $10,630 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$430k
Closing costs
1%
$21,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,773
Total Expenses
$15,403
Mortgage P&I
235%
$11,213
Property Taxes
46%
$2,180
Home Insurance
16%
$769
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0