Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $452k initial cash invested.
-19.08%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$6,524
Rent
-$7,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,524 income − $13,703 expenses = $7,179 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,524
Total Expenses
$13,703
Mortgage P&I
167%
$10,888
Property Taxes
2%
$105
Home Insurance
16%
$1,015
HOA
0%
$0
Property Management
10%
$652
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0