Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.19% first-year return on $485k initial cash invested.
-23.19%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$6,437
Rent
-$9,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,437 income − $15,803 expenses = $9,366 out of pocket
Investment Breakdown
|
Purchase Price
$2308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$462k
Closing costs
1%
$23,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,437
Total Expenses
$15,803
Mortgage P&I
183%
$11,802
Property Taxes
23%
$1,471
Home Insurance
13%
$856
HOA
0%
$0
Property Management
10%
$644
CapEx
5%
$322
Vacancy
6%
$386
Maintenance
5%
$322
Other
0%
$0