Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.31% first-year return on $476k initial cash invested.
-27.31%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,120
Rent
-$10,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,120 income − $15,945 expenses = $10,825 out of pocket
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$453k
Closing costs
1%
$22,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,120
Total Expenses
$15,945
Mortgage P&I
229%
$11,746
Property Taxes
40%
$2,054
Home Insurance
16%
$814
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0