Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $479k initial cash invested.
-19.7%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$7,682
Rent
-$7,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,682 income − $15,551 expenses = $7,869 out of pocket
Investment Breakdown
|
Purchase Price
$2283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$457k
Closing costs
1%
$22,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,682
Total Expenses
$15,551
Mortgage P&I
149%
$11,470
Property Taxes
16%
$1,262
Home Insurance
11%
$822
HOA
0%
$0
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0