Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $448k initial cash invested.
-23.13%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$6,752
Rent
-$8,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $15,395 expenses = $8,643 out of pocket
Investment Breakdown
|
Purchase Price
$2136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$427k
Closing costs
1%
$21,355
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,752
Total Expenses
$15,395
Mortgage P&I
160%
$10,786
Property Taxes
31%
$2,085
Home Insurance
11%
$768
HOA
0%
$0
Property Management
10%
$675
CapEx
5%
$338
Vacancy
6%
$405
Maintenance
5%
$338
Other
0%
$0