Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.58% first-year return on $523k initial cash invested.
-23.58%
Cash On Cash
1.53%
Cap Rate
0.24
DSCR
$5,758
Rent
-$10,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $16,033 expenses = $10,275 out of pocket
Investment Breakdown
|
Purchase Price
$2490k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$523k
Downpayment
20%
$498k
Closing costs
1%
$24,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,758
Total Expenses
$16,033
Mortgage P&I
229%
$13,160
Property Taxes
7%
$381
Home Insurance
16%
$928
HOA
1%
$67
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0