Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.02% first-year return on $466k initial cash invested.
-23.02%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$5,732
Rent
-$8,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,732 income − $14,672 expenses = $8,940 out of pocket
Investment Breakdown
|
Purchase Price
$2220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$444k
Closing costs
1%
$22,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,732
Total Expenses
$14,672
Mortgage P&I
197%
$11,276
Property Taxes
14%
$808
Home Insurance
14%
$801
HOA
5%
$296
Property Management
10%
$573
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0