Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.22% first-year return on $471k initial cash invested.
-32.22%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$3,719
Rent
-$12,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $16,352 expenses = $12,633 out of pocket
Investment Breakdown
|
Purchase Price
$2241k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$448k
Closing costs
1%
$22,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,719
Total Expenses
$16,352
Mortgage P&I
332%
$12,358
Property Taxes
59%
$2,191
Home Insurance
22%
$836
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0