Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.82% first-year return on $466k initial cash invested.
-26.82%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$3,084
Rent
-$10,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $13,489 expenses = $10,405 out of pocket
Investment Breakdown
|
Purchase Price
$2217k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$443k
Closing costs
1%
$22,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$13,489
Mortgage P&I
352%
$10,858
Property Taxes
33%
$1,008
Home Insurance
27%
$822
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0