Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.44% first-year return on $469k initial cash invested.
-30.44%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$3,822
Rent
-$11,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $15,716 expenses = $11,894 out of pocket
Investment Breakdown
|
Purchase Price
$2233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$447k
Closing costs
1%
$22,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,822
Total Expenses
$15,716
Mortgage P&I
307%
$11,733
Property Taxes
57%
$2,185
Home Insurance
21%
$805
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0