Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.47% first-year return on $452k initial cash invested.
-27.47%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,085
Rent
-$10,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $13,431 expenses = $10,346 out of pocket
Investment Breakdown
|
Purchase Price
$2152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,085
Total Expenses
$13,431
Mortgage P&I
360%
$11,103
Property Taxes
24%
$731
Home Insurance
26%
$796
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0