Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.34% first-year return on $482k initial cash invested.
-26.34%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$4,499
Rent
-$10,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,499 income − $15,087 expenses = $10,588 out of pocket
Investment Breakdown
|
Purchase Price
$2297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$459k
Closing costs
1%
$22,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,499
Total Expenses
$15,087
Mortgage P&I
258%
$11,605
Property Taxes
33%
$1,474
Home Insurance
19%
$838
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0