Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.88% first-year return on $473k initial cash invested.
-23.88%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$4,495
Rent
-$9,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,495 income − $13,896 expenses = $9,401 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
$4,495
Total Expenses
$13,896
Mortgage P&I
249%
$11,211
Property Taxes
16%
$727
Home Insurance
18%
$788
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0