Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.74% first-year return on $452k initial cash invested.
-22.74%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$5,396
Rent
-$8,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $13,952 expenses = $8,556 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,396
Total Expenses
$13,952
Mortgage P&I
207%
$11,156
Property Taxes
2%
$108
Home Insurance
14%
$752
HOA
10%
$532
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0