Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.97% first-year return on $471k initial cash invested.
-20.97%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$6,891
Rent
-$8,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,891 income − $15,115 expenses = $8,224 out of pocket
Investment Breakdown
|
Purchase Price
$2241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$448k
Closing costs
1%
$22,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,891
Total Expenses
$15,115
Mortgage P&I
162%
$11,163
Property Taxes
20%
$1,355
Home Insurance
12%
$805
HOA
0%
$0
Property Management
10%
$689
CapEx
5%
$345
Vacancy
6%
$413
Maintenance
5%
$345
Other
0%
$0