Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $469k initial cash invested.
-22.39%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$5,538
Rent
-$8,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,538 income − $14,287 expenses = $8,749 out of pocket
Investment Breakdown
|
Purchase Price
$2233k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$447k
Closing costs
1%
$22,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,538
Total Expenses
$14,287
Mortgage P&I
202%
$11,165
Property Taxes
16%
$860
Home Insurance
15%
$822
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0