Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.9% first-year return on $485k initial cash invested.
-25.9%
Cash On Cash
1.49%
Cap Rate
0.22
DSCR
$7,677
Rent
-$10,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,677 income − $18,147 expenses = $10,470 out of pocket
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$462k
Closing costs
1%
$23,098
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,677
Total Expenses
$18,147
Mortgage P&I
169%
$12,957
Property Taxes
31%
$2,355
Home Insurance
11%
$838
HOA
0%
$0
Property Management
10%
$768
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0