Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.98% first-year return on $454k initial cash invested.
-26.98%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$5,766
Rent
-$10,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,766 income − $15,974 expenses = $10,208 out of pocket
Investment Breakdown
|
Purchase Price
$2162k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$432k
Closing costs
1%
$21,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,766
Total Expenses
$15,974
Mortgage P&I
193%
$11,142
Property Taxes
7%
$404
Home Insurance
14%
$788
HOA
37%
$2,141
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0