Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $483k initial cash invested.
-17.05%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$7,937
Rent
-$6,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,937 income − $14,794 expenses = $6,857 out of pocket
Investment Breakdown
|
Purchase Price
$2298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$22,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,937
Total Expenses
$14,794
Mortgage P&I
147%
$11,674
Property Taxes
3%
$252
Home Insurance
10%
$804
HOA
0%
$0
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0