Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.27% first-year return on $467k initial cash invested.
-26.27%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$3,187
Rent
-$10,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $13,417 expenses = $10,230 out of pocket
Investment Breakdown
|
Purchase Price
$2225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$445k
Closing costs
1%
$22,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,187
Total Expenses
$13,417
Mortgage P&I
353%
$11,236
Property Taxes
18%
$574
Home Insurance
24%
$779
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0