Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $474k initial cash invested.
-23.05%
Cash On Cash
1.6%
Cap Rate
0.25
DSCR
$5,226
Rent
-$9,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $14,337 expenses = $9,111 out of pocket
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$452k
Closing costs
1%
$22,583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,226
Total Expenses
$14,337
Mortgage P&I
227%
$11,868
Property Taxes
5%
$272
Home Insurance
16%
$838
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0