Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $478k initial cash invested.
-21.93%
Cash On Cash
1.98%
Cap Rate
0.31
DSCR
$7,792
Rent
-$8,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,792 income − $16,534 expenses = $8,742 out of pocket
Investment Breakdown
|
Purchase Price
$2277k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$455k
Closing costs
1%
$22,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,792
Total Expenses
$16,534
Mortgage P&I
155%
$12,113
Property Taxes
21%
$1,597
Home Insurance
10%
$797
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$390
Vacancy
6%
$468
Maintenance
5%
$390
Other
0%
$0