Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.73% first-year return on $458k initial cash invested.
-26.73%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$5,404
Rent
-$10,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $15,614 expenses = $10,210 out of pocket
Investment Breakdown
|
Purchase Price
$2183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$437k
Closing costs
1%
$21,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,404
Total Expenses
$15,614
Mortgage P&I
213%
$11,503
Property Taxes
36%
$1,939
Home Insurance
14%
$768
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0