Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.92% first-year return on $460k initial cash invested.
-21.92%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$6,942
Rent
-$8,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,942 income − $15,345 expenses = $8,403 out of pocket
Investment Breakdown
|
Purchase Price
$2190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$460k
Downpayment
20%
$438k
Closing costs
1%
$21,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,942
Total Expenses
$15,345
Mortgage P&I
157%
$10,913
Property Taxes
25%
$1,707
Home Insurance
12%
$803
HOA
2%
$117
Property Management
10%
$694
CapEx
5%
$347
Vacancy
6%
$417
Maintenance
5%
$347
Other
0%
$0