Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.75% first-year return on $450k initial cash invested.
-25.75%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$4,626
Rent
-$9,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $14,277 expenses = $9,651 out of pocket
Investment Breakdown
|
Purchase Price
$2142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$428k
Closing costs
1%
$21,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,626
Total Expenses
$14,277
Mortgage P&I
234%
$10,829
Property Taxes
32%
$1,457
Home Insurance
17%
$788
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0