Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $482k initial cash invested.
-21.29%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$7,788
Rent
-$8,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,788 income − $16,340 expenses = $8,552 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$459k
Closing costs
1%
$22,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,788
Total Expenses
$16,340
Mortgage P&I
150%
$11,680
Property Taxes
24%
$1,833
Home Insurance
10%
$803
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0