Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.89% first-year return on $504k initial cash invested.
-23.89%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,566
Rent
-$10,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $15,608 expenses = $10,042 out of pocket
Investment Breakdown
|
Purchase Price
$2402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$480k
Closing costs
1%
$24,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,566
Total Expenses
$15,608
Mortgage P&I
216%
$12,037
Property Taxes
22%
$1,251
Home Insurance
16%
$873
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0