Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.14% first-year return on $472k initial cash invested.
-30.14%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$2,350
Rent
-$11,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,350 income − $14,204 expenses = $11,854 out of pocket
Investment Breakdown
|
Purchase Price
$2248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$450k
Closing costs
1%
$22,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$14,204
Mortgage P&I
480%
$11,286
Property Taxes
33%
$766
Home Insurance
66%
$1,540
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0