Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.61% first-year return on $448k initial cash invested.
-24.61%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$5,277
Rent
-$9,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,277 income − $14,461 expenses = $9,184 out of pocket
Investment Breakdown
|
Purchase Price
$2132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$426k
Closing costs
1%
$21,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,277
Total Expenses
$14,461
Mortgage P&I
205%
$10,832
Property Taxes
29%
$1,556
Home Insurance
13%
$700
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0