Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $473k initial cash invested.
-21.71%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$6,922
Rent
-$8,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,922 income − $15,475 expenses = $8,553 out of pocket
Investment Breakdown
|
Purchase Price
$2251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,922
Total Expenses
$15,475
Mortgage P&I
167%
$11,586
Property Taxes
15%
$1,009
Home Insurance
12%
$835
HOA
4%
$246
Property Management
10%
$692
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0