Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.12% first-year return on $472k initial cash invested.
-29.12%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,717
Rent
-$11,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,717 income − $13,171 expenses = $11,454 out of pocket
Investment Breakdown
|
Purchase Price
$2247k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$449k
Closing costs
1%
$22,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,717
Total Expenses
$13,171
Mortgage P&I
646%
$11,099
Property Taxes
43%
$730
Home Insurance
47%
$812
HOA
5%
$83
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0