Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.42% first-year return on $462k initial cash invested.
-28.42%
Cash On Cash
0.75%
Cap Rate
0.11
DSCR
$5,481
Rent
-$10,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $16,414 expenses = $10,933 out of pocket
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$21,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,481
Total Expenses
$16,414
Mortgage P&I
220%
$12,040
Property Taxes
40%
$2,180
Home Insurance
14%
$769
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0