Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.18% first-year return on $462k initial cash invested.
-25.18%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$3,952
Rent
-$9,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $13,647 expenses = $9,695 out of pocket
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,952
Total Expenses
$13,647
Mortgage P&I
291%
$11,494
Property Taxes
9%
$355
Home Insurance
19%
$770
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0