Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $466k initial cash invested.
-18.68%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$7,237
Rent
-$7,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,237 income − $14,489 expenses = $7,252 out of pocket
Investment Breakdown
|
Purchase Price
$2219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$444k
Closing costs
1%
$22,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,237
Total Expenses
$14,489
Mortgage P&I
155%
$11,234
Property Taxes
7%
$481
Home Insurance
12%
$892
HOA
0%
$0
Property Management
10%
$724
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0