Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.99% first-year return on $471k initial cash invested.
-25.99%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$6,172
Rent
-$10,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,172 income − $16,362 expenses = $10,190 out of pocket
Investment Breakdown
|
Purchase Price
$2241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$448k
Closing costs
1%
$22,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,172
Total Expenses
$16,362
Mortgage P&I
184%
$11,345
Property Taxes
41%
$2,530
Home Insurance
14%
$840
HOA
1%
$42
Property Management
10%
$617
CapEx
5%
$309
Vacancy
6%
$370
Maintenance
5%
$309
Other
0%
$0