Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $477k initial cash invested.
-23.3%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$6,368
Rent
-$9,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,368 income − $15,624 expenses = $9,256 out of pocket
Investment Breakdown
|
Purchase Price
$2270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$477k
Downpayment
20%
$454k
Closing costs
1%
$22,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,368
Total Expenses
$15,624
Mortgage P&I
180%
$11,488
Property Taxes
29%
$1,825
Home Insurance
10%
$628
HOA
0%
$28
Property Management
10%
$637
CapEx
5%
$318
Vacancy
6%
$382
Maintenance
5%
$318
Other
0%
$0