Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.63% first-year return on $482k initial cash invested.
-23.63%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$4,785
Rent
-$9,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $14,274 expenses = $9,489 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,785
Total Expenses
$14,274
Mortgage P&I
243%
$11,649
Property Taxes
12%
$579
Home Insurance
17%
$803
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0