Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.11% first-year return on $469k initial cash invested.
-23.11%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$7,507
Rent
-$9,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,507 income − $16,545 expenses = $9,038 out of pocket
Investment Breakdown
|
Purchase Price
$2235k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$447k
Closing costs
1%
$22,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,507
Total Expenses
$16,545
Mortgage P&I
149%
$11,188
Property Taxes
35%
$2,601
Home Insurance
11%
$805
HOA
0%
$0
Property Management
10%
$751
CapEx
5%
$375
Vacancy
6%
$450
Maintenance
5%
$375
Other
0%
$0