Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.05% first-year return on $469k initial cash invested.
-28.05%
Cash On Cash
1.08%
Cap Rate
0.16
DSCR
$5,160
Rent
-$10,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $16,114 expenses = $10,954 out of pocket
Investment Breakdown
|
Purchase Price
$2232k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$446k
Closing costs
1%
$22,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,160
Total Expenses
$16,114
Mortgage P&I
246%
$12,698
Property Taxes
27%
$1,392
Home Insurance
13%
$682
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0