Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.34% first-year return on $454k initial cash invested.
-16.34%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$7,619
Rent
-$6,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,619 income − $13,805 expenses = $6,186 out of pocket
Investment Breakdown
|
Purchase Price
$2163k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$433k
Closing costs
1%
$21,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,619
Total Expenses
$13,805
Mortgage P&I
140%
$10,698
Property Taxes
5%
$370
Home Insurance
10%
$756
HOA
0%
$0
Property Management
10%
$762
CapEx
5%
$381
Vacancy
6%
$457
Maintenance
5%
$381
Other
0%
$0