Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.24% first-year return on $467k initial cash invested.
-34.24%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$4,622
Rent
-$13,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,622 income − $17,954 expenses = $13,332 out of pocket
Investment Breakdown
|
Purchase Price
$2225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$445k
Closing costs
1%
$22,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,622
Total Expenses
$17,954
Mortgage P&I
270%
$12,496
Property Taxes
75%
$3,469
Home Insurance
17%
$788
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0