Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.52% first-year return on $449k initial cash invested.
-26.52%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,010
Rent
-$9,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $12,939 expenses = $9,929 out of pocket
Investment Breakdown
|
Purchase Price
$2140k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$428k
Closing costs
1%
$21,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$12,939
Mortgage P&I
357%
$10,748
Property Taxes
21%
$630
Home Insurance
26%
$779
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0