Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.5% first-year return on $469k initial cash invested.
-21.5%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$5,667
Rent
-$8,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $14,075 expenses = $8,408 out of pocket
Investment Breakdown
|
Purchase Price
$2235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$447k
Closing costs
1%
$22,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,667
Total Expenses
$14,075
Mortgage P&I
197%
$11,136
Property Taxes
7%
$419
Home Insurance
14%
$782
HOA
5%
$265
Property Management
10%
$567
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0