Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.5% first-year return on $453k initial cash invested.
-29.5%
Cash On Cash
0.69%
Cap Rate
0.1
DSCR
$5,430
Rent
-$11,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,430 income − $16,564 expenses = $11,134 out of pocket
Investment Breakdown
|
Purchase Price
$2157k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$453k
Downpayment
20%
$431k
Closing costs
1%
$21,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,430
Total Expenses
$16,564
Mortgage P&I
223%
$12,100
Property Taxes
41%
$2,250
Home Insurance
15%
$801
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0