Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $452k initial cash invested.
-24.56%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$4,400
Rent
-$9,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $13,640 expenses = $9,240 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,400
Total Expenses
$13,640
Mortgage P&I
248%
$10,907
Property Taxes
10%
$420
Home Insurance
17%
$752
HOA
9%
$417
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0