Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.27% first-year return on $475k initial cash invested.
-25.27%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$7,945
Rent
-$10,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,945 income − $17,952 expenses = $10,007 out of pocket
Investment Breakdown
|
Purchase Price
$2263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$453k
Closing costs
1%
$22,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,945
Total Expenses
$17,952
Mortgage P&I
144%
$11,442
Property Taxes
46%
$3,623
Home Insurance
10%
$822
HOA
0%
$0
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$477
Maintenance
5%
$397
Other
0%
$0