Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.02% first-year return on $461k initial cash invested.
-26.02%
Cash On Cash
1.05%
Cap Rate
0.16
DSCR
$4,212
Rent
-$9,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $14,207 expenses = $9,995 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,212
Total Expenses
$14,207
Mortgage P&I
278%
$11,702
Property Taxes
15%
$641
Home Insurance
18%
$768
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0