Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.5% first-year return on $452k initial cash invested.
-29.5%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,502
Rent
-$11,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $12,600 expenses = $11,098 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$12,600
Mortgage P&I
738%
$11,089
Property Taxes
25%
$369
Home Insurance
50%
$752
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0