Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $466k initial cash invested.
-21.84%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$5,528
Rent
-$8,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,528 income − $14,005 expenses = $8,477 out of pocket
Investment Breakdown
|
Purchase Price
$2218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$444k
Closing costs
1%
$22,177
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,528
Total Expenses
$14,005
Mortgage P&I
208%
$11,507
Property Taxes
4%
$239
Home Insurance
15%
$822
HOA
0%
$0
Property Management
10%
$553
CapEx
5%
$276
Vacancy
6%
$332
Maintenance
5%
$276
Other
0%
$0