Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.38% first-year return on $480k initial cash invested.
-30.38%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$4,151
Rent
-$12,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $16,317 expenses = $12,166 out of pocket
Investment Breakdown
|
Purchase Price
$2288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$458k
Closing costs
1%
$22,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,151
Total Expenses
$16,317
Mortgage P&I
292%
$12,110
Property Taxes
56%
$2,326
Home Insurance
19%
$801
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0