Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $482k initial cash invested.
-22.65%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$7,866
Rent
-$9,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,866 income − $16,963 expenses = $9,097 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,866
Total Expenses
$16,963
Mortgage P&I
145%
$11,427
Property Taxes
27%
$2,142
Home Insurance
10%
$803
HOA
7%
$546
Property Management
10%
$787
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0