Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.64% first-year return on $462k initial cash invested.
-26.64%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$6,805
Rent
-$10,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,805 income − $17,061 expenses = $10,256 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
7.5%
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
$6,805
Total Expenses
$17,061
Mortgage P&I
181%
$12,341
Property Taxes
29%
$1,943
Home Insurance
11%
$770
HOA
4%
$239
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0