Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.06% first-year return on $490k initial cash invested.
-27.06%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$4,645
Rent
-$11,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,645 income − $15,700 expenses = $11,055 out of pocket
Investment Breakdown
|
Purchase Price
$2335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$467k
Closing costs
1%
$23,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,645
Total Expenses
$15,700
Mortgage P&I
256%
$11,881
Property Taxes
38%
$1,754
Home Insurance
18%
$858
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0