Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.87% first-year return on $473k initial cash invested.
-29.87%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$2,500
Rent
-$11,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $14,263 expenses = $11,763 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$14,263
Mortgage P&I
451%
$11,279
Property Taxes
62%
$1,546
Home Insurance
32%
$788
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0