Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.26% first-year return on $489k initial cash invested.
-27.26%
Cash On Cash
0.78%
Cap Rate
0.12
DSCR
$7,535
Rent
-$11,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,535 income − $18,653 expenses = $11,118 out of pocket
Investment Breakdown
|
Purchase Price
$2331k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$489k
Downpayment
20%
$466k
Closing costs
1%
$23,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,535
Total Expenses
$18,653
Mortgage P&I
163%
$12,248
Property Taxes
48%
$3,623
Home Insurance
11%
$822
HOA
0%
$0
Property Management
10%
$754
CapEx
5%
$377
Vacancy
6%
$452
Maintenance
5%
$377
Other
0%
$0