Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.89% first-year return on $460k initial cash invested.
-27.89%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$4,684
Rent
-$10,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $15,383 expenses = $10,699 out of pocket
Investment Breakdown
|
Purchase Price
$2192k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$460k
Downpayment
20%
$438k
Closing costs
1%
$21,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,684
Total Expenses
$15,383
Mortgage P&I
260%
$12,187
Property Taxes
18%
$827
Home Insurance
14%
$674
HOA
10%
$478
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0