Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.4% first-year return on $478k initial cash invested.
-27.4%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$5,483
Rent
-$10,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,483 income − $16,393 expenses = $10,910 out of pocket
Investment Breakdown
|
Purchase Price
$2276k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$455k
Closing costs
1%
$22,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,483
Total Expenses
$16,393
Mortgage P&I
217%
$11,897
Property Taxes
41%
$2,270
Home Insurance
15%
$801
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0