Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.05% first-year return on $462k initial cash invested.
-30.05%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,289
Rent
-$11,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,289 income − $14,859 expenses = $11,570 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,289
Total Expenses
$14,859
Mortgage P&I
340%
$11,171
Property Taxes
63%
$2,064
Home Insurance
23%
$770
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0