Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.93% first-year return on $485k initial cash invested.
-27.93%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$3,517
Rent
-$11,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,517 income − $14,807 expenses = $11,290 out of pocket
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$462k
Closing costs
1%
$23,101
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,517
Total Expenses
$14,807
Mortgage P&I
329%
$11,577
Property Taxes
38%
$1,323
Home Insurance
24%
$857
HOA
4%
$135
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0