Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.88% first-year return on $485k initial cash invested.
-23.88%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$6,165
Rent
-$9,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,165 income − $15,816 expenses = $9,651 out of pocket
Investment Breakdown
|
Purchase Price
$2309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$462k
Closing costs
1%
$23,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,165
Total Expenses
$15,816
Mortgage P&I
190%
$11,735
Property Taxes
23%
$1,388
Home Insurance
14%
$840
HOA
4%
$251
Property Management
10%
$616
CapEx
5%
$308
Vacancy
6%
$370
Maintenance
5%
$308
Other
0%
$0