Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $483k initial cash invested.
-20.7%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$6,349
Rent
-$8,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,349 income − $14,678 expenses = $8,329 out of pocket
Investment Breakdown
|
Purchase Price
$2299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$22,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,349
Total Expenses
$14,678
Mortgage P&I
180%
$11,407
Property Taxes
13%
$816
Home Insurance
13%
$805
HOA
0%
$0
Property Management
10%
$635
CapEx
5%
$317
Vacancy
6%
$381
Maintenance
5%
$317
Other
0%
$0