Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.81% first-year return on $480k initial cash invested.
-26.81%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$6,697
Rent
-$10,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,697 income − $17,430 expenses = $10,733 out of pocket
Investment Breakdown
|
Purchase Price
$2287k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$457k
Closing costs
1%
$22,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,697
Total Expenses
$17,430
Mortgage P&I
189%
$12,674
Property Taxes
33%
$2,192
Home Insurance
12%
$822
HOA
0%
$0
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0