Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.14% first-year return on $482k initial cash invested.
-25.14%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$7,717
Rent
-$10,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,717 income − $17,812 expenses = $10,095 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$459k
Closing costs
1%
$22,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,717
Total Expenses
$17,812
Mortgage P&I
148%
$11,454
Property Taxes
46%
$3,546
Home Insurance
10%
$805
HOA
0%
$0
Property Management
10%
$772
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0