Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.22% first-year return on $464k initial cash invested.
-21.22%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$7,607
Rent
-$8,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,607 income − $15,808 expenses = $8,201 out of pocket
Investment Breakdown
|
Purchase Price
$2209k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$442k
Closing costs
1%
$22,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,607
Total Expenses
$15,808
Mortgage P&I
149%
$11,343
Property Taxes
20%
$1,500
Home Insurance
11%
$838
HOA
2%
$150
Property Management
10%
$761
CapEx
5%
$380
Vacancy
6%
$456
Maintenance
5%
$380
Other
0%
$0