Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.27% first-year return on $476k initial cash invested.
-23.27%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$7,112
Rent
-$9,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,112 income − $16,336 expenses = $9,224 out of pocket
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$453k
Closing costs
1%
$22,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,112
Total Expenses
$16,336
Mortgage P&I
161%
$11,466
Property Taxes
31%
$2,227
Home Insurance
11%
$793
HOA
0%
$0
Property Management
10%
$711
CapEx
5%
$356
Vacancy
6%
$427
Maintenance
5%
$356
Other
0%
$0