Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24% first-year return on $483k initial cash invested.
-24%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,464
Rent
-$9,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $14,126 expenses = $9,662 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,464
Total Expenses
$14,126
Mortgage P&I
255%
$11,403
Property Taxes
13%
$591
Home Insurance
18%
$805
HOA
4%
$167
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0