Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.12% first-year return on $524k initial cash invested.
-25.12%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$5,101
Rent
-$10,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,101 income − $16,070 expenses = $10,969 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$499k
Closing costs
1%
$24,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,101
Total Expenses
$16,070
Mortgage P&I
260%
$13,246
Property Taxes
12%
$588
Home Insurance
18%
$910
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0