Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.82% first-year return on $481k initial cash invested.
-26.82%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,198
Rent
-$10,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $13,952 expenses = $10,754 out of pocket
Investment Breakdown
|
Purchase Price
$2291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$481k
Downpayment
20%
$458k
Closing costs
1%
$22,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,198
Total Expenses
$13,952
Mortgage P&I
357%
$11,402
Property Taxes
28%
$880
Home Insurance
26%
$838
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0