Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $461k initial cash invested.
-17.78%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$7,138
Rent
-$6,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,138 income − $13,968 expenses = $6,830 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,138
Total Expenses
$13,968
Mortgage P&I
154%
$10,991
Property Taxes
5%
$353
Home Insurance
11%
$768
HOA
0%
$0
Property Management
10%
$714
CapEx
5%
$357
Vacancy
6%
$428
Maintenance
5%
$357
Other
0%
$0