Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.1% first-year return on $483k initial cash invested.
-30.1%
Cash On Cash
-0.21%
Cap Rate
-0.03
DSCR
$1,408
Rent
-$12,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,408 income − $13,522 expenses = $12,114 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,408
Total Expenses
$13,522
Mortgage P&I
827%
$11,646
Property Taxes
50%
$706
Home Insurance
57%
$805
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0