Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.63% first-year return on $460k initial cash invested.
-28.63%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,264
Rent
-$10,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $13,232 expenses = $10,968 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$460k
Downpayment
20%
$438k
Closing costs
1%
$21,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$13,232
Mortgage P&I
494%
$11,193
Property Taxes
29%
$646
Home Insurance
36%
$805
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0