Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $465k initial cash invested.
-20.95%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$6,881
Rent
-$8,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,881 income − $14,999 expenses = $8,118 out of pocket
Investment Breakdown
|
Purchase Price
$2214k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$465k
Downpayment
20%
$443k
Closing costs
1%
$22,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,881
Total Expenses
$14,999
Mortgage P&I
161%
$11,086
Property Taxes
19%
$1,326
Home Insurance
12%
$798
HOA
0%
$0
Property Management
10%
$688
CapEx
5%
$344
Vacancy
6%
$413
Maintenance
5%
$344
Other
0%
$0