Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.41% first-year return on $449k initial cash invested.
-28.41%
Cash On Cash
0.03%
Cap Rate
0.01
DSCR
$2,230
Rent
-$10,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $12,859 expenses = $10,629 out of pocket
Investment Breakdown
|
Purchase Price
$2138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$428k
Closing costs
1%
$21,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$12,859
Mortgage P&I
474%
$10,577
Property Taxes
40%
$896
Home Insurance
36%
$805
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0