Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.99% first-year return on $446k initial cash invested.
-22.99%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$4,965
Rent
-$8,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $13,507 expenses = $8,542 out of pocket
Investment Breakdown
|
Purchase Price
$2123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$425k
Closing costs
1%
$21,232
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,965
Total Expenses
$13,507
Mortgage P&I
211%
$10,484
Property Taxes
23%
$1,121
Home Insurance
12%
$612
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0