Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.39% first-year return on $473k initial cash invested.
-30.39%
Cash On Cash
0.42%
Cap Rate
0.06
DSCR
$3,382
Rent
-$11,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $15,349 expenses = $11,967 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$15,349
Mortgage P&I
372%
$12,582
Property Taxes
29%
$992
Home Insurance
23%
$788
HOA
3%
$108
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0