Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.9% first-year return on $460k initial cash invested.
-26.9%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$3,037
Rent
-$10,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $13,340 expenses = $10,303 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$460k
Downpayment
20%
$438k
Closing costs
1%
$21,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,037
Total Expenses
$13,340
Mortgage P&I
383%
$11,625
Property Taxes
5%
$159
Home Insurance
25%
$766
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0