Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.71% first-year return on $460k initial cash invested.
-24.71%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$4,713
Rent
-$9,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $14,182 expenses = $9,469 out of pocket
Investment Breakdown
|
Purchase Price
$2190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$460k
Downpayment
20%
$438k
Closing costs
1%
$21,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,713
Total Expenses
$14,182
Mortgage P&I
231%
$10,870
Property Taxes
25%
$1,178
Home Insurance
19%
$908
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0