Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.4% first-year return on $462k initial cash invested.
-27.4%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,762
Rent
-$10,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $13,311 expenses = $10,549 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,762
Total Expenses
$13,311
Mortgage P&I
400%
$11,053
Property Taxes
28%
$770
Home Insurance
28%
$770
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0