Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $447k initial cash invested.
-21.51%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$6,724
Rent
-$8,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,724 income − $14,728 expenses = $8,004 out of pocket
Investment Breakdown
|
Purchase Price
$2127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$447k
Downpayment
20%
$425k
Closing costs
1%
$21,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,724
Total Expenses
$14,728
Mortgage P&I
157%
$10,532
Property Taxes
25%
$1,679
Home Insurance
11%
$770
HOA
0%
$0
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0