Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.67% first-year return on $458k initial cash invested.
-25.67%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$4,490
Rent
-$9,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $14,286 expenses = $9,796 out of pocket
Investment Breakdown
|
Purchase Price
$2181k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$436k
Closing costs
1%
$21,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,490
Total Expenses
$14,286
Mortgage P&I
245%
$11,009
Property Taxes
29%
$1,297
Home Insurance
18%
$814
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0