Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $476k initial cash invested.
-25.38%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$5,146
Rent
-$10,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,146 income − $15,203 expenses = $10,057 out of pocket
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$453k
Closing costs
1%
$22,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,146
Total Expenses
$15,203
Mortgage P&I
223%
$11,467
Property Taxes
31%
$1,594
Home Insurance
16%
$804
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0