Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.03% first-year return on $476k initial cash invested.
-24.03%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,152
Rent
-$9,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $13,679 expenses = $9,527 out of pocket
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$453k
Closing costs
1%
$22,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,152
Total Expenses
$13,679
Mortgage P&I
273%
$11,335
Property Taxes
10%
$426
Home Insurance
20%
$838
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0