Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $475k initial cash invested.
-25.13%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,040
Rent
-$9,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $13,998 expenses = $9,958 out of pocket
Investment Breakdown
|
Purchase Price
$2264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$453k
Closing costs
1%
$22,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,040
Total Expenses
$13,998
Mortgage P&I
282%
$11,384
Property Taxes
18%
$728
Home Insurance
21%
$836
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0