Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.56% first-year return on $486k initial cash invested.
-25.56%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,599
Rent
-$10,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $13,948 expenses = $10,349 out of pocket
Investment Breakdown
|
Purchase Price
$2314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$463k
Closing costs
1%
$23,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,599
Total Expenses
$13,948
Mortgage P&I
323%
$11,628
Property Taxes
15%
$546
Home Insurance
23%
$838
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0