Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $445k initial cash invested.
-21.69%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$6,777
Rent
-$8,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,777 income − $14,819 expenses = $8,042 out of pocket
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$424k
Closing costs
1%
$21,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,777
Total Expenses
$14,819
Mortgage P&I
157%
$10,664
Property Taxes
24%
$1,631
Home Insurance
11%
$761
HOA
0%
$0
Property Management
10%
$678
CapEx
5%
$339
Vacancy
6%
$407
Maintenance
5%
$339
Other
0%
$0