Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.14% first-year return on $486k initial cash invested.
-24.14%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$6,829
Rent
-$9,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,829 income − $16,595 expenses = $9,766 out of pocket
Investment Breakdown
|
Purchase Price
$2312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$462k
Closing costs
1%
$23,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,829
Total Expenses
$16,595
Mortgage P&I
172%
$11,713
Property Taxes
33%
$2,278
Home Insurance
12%
$829
HOA
0%
$0
Property Management
10%
$683
CapEx
5%
$341
Vacancy
6%
$410
Maintenance
5%
$341
Other
0%
$0