Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $481k initial cash invested.
-24.29%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$4,621
Rent
-$9,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,621 income − $14,358 expenses = $9,737 out of pocket
Investment Breakdown
|
Purchase Price
$2290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$481k
Downpayment
20%
$458k
Closing costs
1%
$22,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,621
Total Expenses
$14,358
Mortgage P&I
245%
$11,327
Property Taxes
21%
$992
Home Insurance
18%
$838
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0